Flat E1 2 beds 2 baths

Catalina House, 4 Canter Way, London, London E1

London, England · E1

Initial Investment

First Year

£334,250First Year

Profit From Rental Income

After 5 Years

£30,480

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£133,588

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,100	£44,761	£45,433	£46,569	£47,733	£228,596
Total Expenses	£37,942	£38,058	£38,166	£38,321	£38,480	£190,966
Profit Before Tax	£6,159	£6,704	£7,267	£8,248	£9,253	£37,630
Profit After Tax	£4,988	£5,430	£5,886	£6,681	£7,495	£30,480
Change In Property Value	£10	£19,600	£34,986	£46,557	£32,435	£133,588
Net Return	£4,998	£25,030	£40,873	£53,237	£39,929	£164,068
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change