Flat
E14
3 beds
2 baths
Goodluck Hope, Orchard Place E14
London, England · E14
View property listing
Initial Investment
£322,050First YearProfit From Rental Income
£70,132
↗ 22%After 5 Years
Change In Property Value
£98,016
↗ 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 | £60,744 | £61,655 | £63,197 | £64,776 | £66,720 | £317,092 |
| Total Expenses | £45,746 | £45,883 | £46,080 | £46,282 | £46,519 | £230,510 |
| Profit Before Tax | £14,998 | £15,772 | £17,117 | £18,495 | £20,201 | £86,582 |
| Profit After Tax | £12,149 | £12,776 | £13,864 | £14,981 | £16,363 | £70,132 |
| Change In Property Value | £9 | £9 | £18,990 | £33,898 | £45,108 | £98,016 |
| Net Return | £12,158 | £12,785 | £32,855 | £48,878 | £61,471 | £168,147 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change