Flat E14 3 beds 2 baths

Douglass Tower, Goodluck Hope Walk, London E14

London, England · E14

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£65,600

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 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	£57,252	£58,111	£59,564	£61,053	£62,884	£298,863
Total Expenses	£43,234	£43,366	£43,554	£43,747	£43,973	£217,875
Profit Before Tax	£14,018	£14,745	£16,009	£17,305	£18,911	£80,988
Profit After Tax	£11,354	£11,943	£12,967	£14,017	£15,318	£65,600
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£11,363	£11,952	£30,868	£45,970	£57,837	£157,990
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	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