Flat E14 1 bed 1 bath

Good Luck Hope, London E14

London, England · E14

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£31,271

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 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	£30,708	£31,169	£31,948	£32,747	£33,729	£160,300
Total Expenses	£24,115	£24,207	£24,328	£24,451	£24,592	£121,693
Profit Before Tax	£6,593	£6,962	£7,620	£8,295	£9,137	£38,607
Profit After Tax	£5,340	£5,639	£6,172	£6,719	£7,401	£31,271
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£5,345	£5,644	£15,772	£23,855	£30,204	£80,821
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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