Flat
E14
2 beds
3 baths
Goodluck Hope, Orchard Place E14
London, England · E14
View property listing
Initial Investment
£268,325First YearProfit From Rental Income
£57,702
↗ 22%After 5 Years
Change In Property Value
£82,531
↗ 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 | £51,144 | £51,911 | £53,209 | £54,539 | £56,175 | £266,979 |
| Total Expenses | £38,835 | £38,957 | £39,130 | £39,307 | £39,513 | £195,742 |
| Profit Before Tax | £12,309 | £12,954 | £14,079 | £15,232 | £16,662 | £71,237 |
| Profit After Tax | £9,971 | £10,493 | £11,404 | £12,338 | £13,496 | £57,702 |
| Change In Property Value | £8 | £8 | £15,990 | £28,543 | £37,982 | £82,531 |
| Net Return | £9,979 | £10,501 | £27,394 | £40,881 | £51,479 | £140,233 |
| 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