Flat E14 1 bed 1 bath

Escapade Place, London E14

London, England · E14

Initial Investment

First Year

£159,650First Year

Profit From Rental Income

After 5 Years

£32,017

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£50,479

↗ 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	£31,284	£31,753	£32,547	£33,361	£34,362	£163,307
Total Expenses	£24,529	£24,622	£24,745	£24,870	£25,013	£123,779
Profit Before Tax	£6,755	£7,131	£7,802	£8,491	£9,349	£39,527
Profit After Tax	£5,471	£5,776	£6,320	£6,878	£7,573	£32,017
Change In Property Value	£5	£5	£9,780	£17,458	£23,231	£50,479
Net Return	£5,476	£5,781	£16,100	£24,335	£30,804	£82,496
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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