Flat E14 1 bed 1 bath

Goodluck Hope, Orchard Place, London E14

London, England · E14

Initial Investment

First Year

£134,100First Year

Profit From Rental Income

After 5 Years

£25,983

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,943

↗ 10%After 5 Years

Return On Investment

51%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,616	£27,015	£27,691	£28,383	£29,234	£138,939
Total Expenses	£21,166	£21,252	£21,363	£21,476	£21,604	£106,861
Profit Before Tax	£5,450	£5,763	£6,328	£6,907	£7,631	£32,078
Profit After Tax	£4,414	£4,668	£5,126	£5,595	£6,181	£25,983
Change In Property Value	£4	£4	£8,320	£14,851	£19,763	£42,943
Net Return	£4,418	£4,672	£13,446	£20,446	£25,944	£68,926
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change