Flat E14 0 beds 1 bath

Goodluck Hope Walk, Douglass Tower E14

London, England · E14

Initial Investment

First Year

£130,600First Year

Profit From Rental Income

After 5 Years

£25,124

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,911

↗ 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	£25,968	£26,358	£27,016	£27,692	£28,523	£135,556
Total Expenses	£20,705	£20,790	£20,899	£21,010	£21,136	£104,539
Profit Before Tax	£5,263	£5,568	£6,118	£6,682	£7,387	£31,017
Profit After Tax	£4,263	£4,510	£4,955	£5,412	£5,983	£25,124
Change In Property Value	£4	£4	£8,120	£14,494	£19,288	£41,911
Net Return	£4,267	£4,514	£13,076	£19,907	£25,271	£67,035
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