Flat
E14
1 bed
1 bath
Goodluck Hope, Orchard Place, London E14
London, England · E14
View property listing
Initial Investment
£134,100First YearProfit From Rental Income
£26,029
↗ 19%After 5 Years
Change In Property Value
£42,943
↗ 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 | £26,628 | £27,027 | £27,703 | £28,396 | £29,248 | £139,002 |
| Total Expenses | £21,168 | £21,254 | £21,364 | £21,477 | £21,605 | £106,867 |
| Profit Before Tax | £5,460 | £5,774 | £6,339 | £6,918 | £7,643 | £32,134 |
| Profit After Tax | £4,423 | £4,677 | £5,135 | £5,604 | £6,190 | £26,029 |
| Change In Property Value | £4 | £4 | £8,320 | £14,851 | £19,763 | £42,943 |
| Net Return | £4,427 | £4,681 | £13,455 | £20,455 | £25,954 | £68,972 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change