Flat E14 0 beds 1 bath

Dulke House, Goodluck Hope Walk, London E14

London, England · E14

Initial Investment

First Year

£134,450First Year

Profit From Rental Income

After 5 Years

£26,051

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,046

↗ 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	£26,676	£27,076	£27,753	£28,447	£29,300	£139,252
Total Expenses	£21,212	£21,298	£21,409	£21,522	£21,650	£107,091
Profit Before Tax	£5,464	£5,778	£6,344	£6,925	£7,650	£32,161
Profit After Tax	£4,426	£4,680	£5,139	£5,609	£6,197	£26,051
Change In Property Value	£4	£4	£8,340	£14,887	£19,811	£43,046
Net Return	£4,430	£4,684	£13,479	£20,496	£26,007	£69,097
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