Flat
E14
2 beds
2 baths
Goodluck Hope E14
London, England · E14
View property listing
Initial Investment
£239,625First YearProfit From Rental Income
£51,013
↗ 21%After 5 Years
Change In Property Value
£74,066
↗ 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 | £45,924 | £46,613 | £47,778 | £48,973 | £50,442 | £239,729 |
| Total Expenses | £35,059 | £35,174 | £35,334 | £35,497 | £35,686 | £176,750 |
| Profit Before Tax | £10,865 | £11,439 | £12,445 | £13,476 | £14,755 | £62,979 |
| Profit After Tax | £8,800 | £9,265 | £10,080 | £10,915 | £11,952 | £51,013 |
| Change In Property Value | £7 | £7 | £14,350 | £25,615 | £34,087 | £74,066 |
| Net Return | £8,808 | £9,273 | £24,430 | £36,531 | £46,038 | £125,080 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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