Flat
E14
2 beds
2 baths
The Equinox Building, Island Gardens E14
London, England · E14
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£32,560
↗ 20%After 5 Years
Change In Property Value
£51,098
↗ 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 | £31,680 | £32,155 | £32,959 | £33,783 | £34,797 | £165,374 |
| Total Expenses | £24,807 | £24,901 | £25,024 | £25,150 | £25,294 | £125,176 |
| Profit Before Tax | £6,873 | £7,255 | £7,935 | £8,633 | £9,502 | £40,198 |
| Profit After Tax | £5,567 | £5,876 | £6,427 | £6,993 | £7,697 | £32,560 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £5,572 | £5,881 | £16,328 | £24,664 | £31,213 | £83,658 |
| 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