Flat E14 2 beds 2 baths

Douglass Tower, 9 Goodluck Hope Walk, London E14

London, England · E14

Initial Investment

First Year

£211,450First Year

Profit From Rental Income

After 5 Years

£44,266

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£65,757

↗ 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	£40,752	£41,363	£42,397	£43,457	£44,761	£212,731
Total Expenses	£31,348	£31,455	£31,602	£31,752	£31,925	£158,081
Profit Before Tax	£9,404	£9,908	£10,796	£11,706	£12,836	£54,650
Profit After Tax	£7,617	£8,025	£8,745	£9,482	£10,398	£44,266
Change In Property Value	£6	£6	£12,740	£22,741	£30,262	£65,757
Net Return	£7,623	£8,032	£21,485	£32,223	£40,660	£110,023
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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