Flat E14 0 beds 1 bath

Dulke House, 12 Goodluck Hope Walk, London E14

London, England · E14

Initial Investment

First Year

£126,050First Year

Profit From Rental Income

After 5 Years

£24,062

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,569

↗ 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	£25,140	£25,517	£26,155	£26,809	£27,613	£131,234
Total Expenses	£20,106	£20,190	£20,297	£20,406	£20,529	£101,528
Profit Before Tax	£5,034	£5,327	£5,858	£6,403	£7,084	£29,706
Profit After Tax	£4,077	£4,315	£4,745	£5,186	£5,738	£24,062
Change In Property Value	£4	£4	£7,860	£14,030	£18,670	£40,569
Net Return	£4,081	£4,319	£12,605	£19,217	£24,409	£64,631
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