Flat
E14
1 bed
1 bath
Douglass Tower, Goodluck Hope Walk, London E14
London, England · E14
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£34,233
↗ 20%After 5 Years
Change In Property Value
£53,163
↗ 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 | £32,964 | £33,458 | £34,295 | £35,152 | £36,207 | £172,077 |
| Total Expenses | £25,729 | £25,824 | £25,951 | £26,081 | £26,229 | £129,814 |
| Profit Before Tax | £7,235 | £7,634 | £8,344 | £9,072 | £9,978 | £42,262 |
| Profit After Tax | £5,860 | £6,184 | £6,759 | £7,348 | £8,082 | £34,233 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £5,865 | £6,189 | £17,059 | £25,734 | £32,549 | £87,395 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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