Flat
E14
2 beds
0 baths
Epstein Square, London E14
London, England · E14
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£8,513
↗ 14%After 5 Years
Change In Property Value
£21,162
↗ 10%After 5 Years
Return On Investment
47%
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 | £13,116 | £13,313 | £13,646 | £13,987 | £14,406 | £68,467 |
| Total Expenses | £11,445 | £11,511 | £11,587 | £11,665 | £11,749 | £57,957 |
| Profit Before Tax | £1,671 | £1,802 | £2,059 | £2,322 | £2,657 | £10,510 |
| Profit After Tax | £1,354 | £1,460 | £1,668 | £1,881 | £2,152 | £8,513 |
| Change In Property Value | £2 | £2 | £4,100 | £7,319 | £9,739 | £21,162 |
| Net Return | £1,356 | £1,462 | £5,768 | £9,199 | £11,891 | £29,675 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change