Flat
E14
2 beds
2 baths
Douglass Tower, 9 Goodluck Hope Walk, London, Greater London E14
London, England · E14
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£56,086
↗ 21%After 5 Years
Change In Property Value
£80,518
↗ 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 | £49,896 | £50,644 | £51,911 | £53,208 | £54,805 | £260,464 |
| Total Expenses | £37,936 | £38,057 | £38,227 | £38,400 | £38,602 | £191,222 |
| Profit Before Tax | £11,960 | £12,587 | £13,684 | £14,808 | £16,202 | £69,242 |
| Profit After Tax | £9,688 | £10,196 | £11,084 | £11,995 | £13,124 | £56,086 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £9,695 | £10,204 | £26,684 | £39,841 | £50,180 | £136,604 |
| 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