Flat
E14
2 beds
2 baths
Vespucci Court E14
London, England · E14
View property listing
Initial Investment
£55,600First YearProfit From Rental Income
£6,592
↗ 12%After 5 Years
Change In Property Value
£18,788
↗ 10%After 5 Years
Return On Investment
46%
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 | £11,640 | £11,815 | £12,110 | £12,413 | £12,785 | £60,762 |
| Total Expenses | £10,385 | £10,448 | £10,521 | £10,595 | £10,675 | £52,624 |
| Profit Before Tax | £1,255 | £1,366 | £1,589 | £1,818 | £2,110 | £8,139 |
| Profit After Tax | £1,017 | £1,107 | £1,287 | £1,472 | £1,709 | £6,592 |
| Change In Property Value | £2 | £2 | £3,640 | £6,498 | £8,646 | £18,788 |
| Net Return | £1,018 | £1,109 | £4,927 | £7,970 | £10,356 | £25,380 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change