Flat E14 0 beds 1 bath

Dulke House, 12 Goodluck Hope Walk, London E14

London, England · E14

Initial Investment

First Year

£126,050First Year

Profit From Rental Income

After 5 Years

£24,108

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,569

↗ 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	£25,152	£25,529	£26,168	£26,822	£27,626	£131,297
Total Expenses	£20,107	£20,191	£20,298	£20,407	£20,530	£101,534
Profit Before Tax	£5,045	£5,338	£5,870	£6,414	£7,096	£29,763
Profit After Tax	£4,086	£4,324	£4,754	£5,196	£5,748	£24,108
Change In Property Value	£4	£4	£7,860	£14,030	£18,670	£40,569
Net Return	£4,090	£4,328	£12,614	£19,226	£24,418	£64,676
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