Flat
E14
3 beds
2 baths
Serapis House, Goodluck Hope Walk, London E14
London, England · E14
View property listing
Initial Investment
£494,250First YearProfit From Rental Income
£105,760
↗ 21%After 5 Years
Change In Property Value
£142,455
↗ 10%After 5 Years
Return On Investment
50%
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 | £88,284 | £89,608 | £91,848 | £94,145 | £96,969 | £460,854 |
| Total Expenses | £65,580 | £65,758 | £66,025 | £66,299 | £66,624 | £330,286 |
| Profit Before Tax | £22,704 | £23,850 | £25,823 | £27,846 | £30,345 | £130,568 |
| Profit After Tax | £18,390 | £19,318 | £20,917 | £22,555 | £24,580 | £105,760 |
| Change In Property Value | £14 | £14 | £27,601 | £49,267 | £65,560 | £142,455 |
| Net Return | £18,404 | £19,332 | £48,517 | £71,822 | £90,140 | £248,216 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change