Flat E14 0 beds 1 bath

Goodluck Hope Walk, Douglass Tower E14

London, England · E14

Initial Investment

First Year

£130,600First Year

Profit From Rental Income

After 5 Years

£25,170

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,911

↗ 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	£25,980	£26,370	£27,029	£27,705	£28,536	£135,619
Total Expenses	£20,706	£20,791	£20,900	£21,011	£21,137	£104,545
Profit Before Tax	£5,274	£5,579	£6,129	£6,693	£7,399	£31,074
Profit After Tax	£4,272	£4,519	£4,965	£5,422	£5,993	£25,170
Change In Property Value	£4	£4	£8,120	£14,494	£19,288	£41,911
Net Return	£4,276	£4,523	£13,085	£19,916	£25,281	£67,080
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