Flat
E14
2 beds
2 baths
The Equinox Building, Island Gardens E14
London, England · E14
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£32,906
↗ 20%After 5 Years
Change In Property Value
£51,609
↗ 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 | £31,980 | £32,460 | £33,271 | £34,103 | £35,126 | £166,940 |
| Total Expenses | £25,034 | £25,127 | £25,252 | £25,379 | £25,524 | £126,315 |
| Profit Before Tax | £6,946 | £7,332 | £8,020 | £8,724 | £9,602 | £40,625 |
| Profit After Tax | £5,627 | £5,939 | £6,496 | £7,067 | £7,778 | £32,906 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £5,632 | £5,944 | £16,495 | £24,915 | £31,529 | £84,515 |
| 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