Flat E14 3 beds 2 baths

Goodluck Hope, Orchard Place, London E14

London, England · E14

Initial Investment

First Year

£489,850First Year

Profit From Rental Income

After 5 Years

£104,833

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£141,320

↗ 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	£87,576	£88,890	£91,112	£93,390	£96,191	£457,159
Total Expenses	£65,073	£65,250	£65,515	£65,787	£66,110	£327,735
Profit Before Tax	£22,503	£23,640	£25,597	£27,603	£30,082	£129,424
Profit After Tax	£18,228	£19,148	£20,733	£22,358	£24,366	£104,833
Change In Property Value	£14	£14	£27,381	£48,874	£65,038	£141,320
Net Return	£18,241	£19,162	£48,114	£71,233	£89,404	£246,153
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	50%

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