Flat
E14
2 beds
2 baths
Douglas Tower, Goodluck Hope E14
London, England · E14
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£64,357
↗ 22%After 5 Years
Change In Property Value
£90,841
↗ 10%After 5 Years
Return On Investment
52%
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 | £56,292 | £57,136 | £58,565 | £60,029 | £61,830 | £293,852 |
| Total Expenses | £42,543 | £42,674 | £42,859 | £43,050 | £43,272 | £214,398 |
| Profit Before Tax | £13,749 | £14,463 | £15,705 | £16,979 | £18,557 | £79,453 |
| Profit After Tax | £11,137 | £11,715 | £12,721 | £13,753 | £15,031 | £64,357 |
| Change In Property Value | £9 | £9 | £17,600 | £31,417 | £41,807 | £90,841 |
| Net Return | £11,145 | £11,724 | £30,322 | £45,170 | £56,838 | £155,198 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change