Flat E14 0 beds 1 bath

Goodluck Hope, Orchard Place E14

London, England · E14

Initial Investment

First Year

£126,575First Year

Profit From Rental Income

After 5 Years

£24,186

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,724

↗ 10%After 5 Years

Return On Investment

51%

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	£25,236	£25,615	£26,255	£26,911	£27,719	£131,735
Total Expenses	£20,175	£20,259	£20,366	£20,476	£20,599	£101,876
Profit Before Tax	£5,061	£5,355	£5,889	£6,436	£7,119	£29,860
Profit After Tax	£4,099	£4,338	£4,770	£5,213	£5,767	£24,186
Change In Property Value	£4	£4	£7,890	£14,084	£18,742	£40,724
Net Return	£4,103	£4,342	£12,660	£19,297	£24,508	£64,910
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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