Flat
E20
2 beds
2 baths
Cassia Point, Glasshouse Gardens, London E20
London, England · E20
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£21,983
↗ 9%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,196 | £32,679 | £33,169 | £33,998 | £34,848 | £166,891 |
| Total Expenses | £27,742 | £27,840 | £27,930 | £28,055 | £28,183 | £139,751 |
| Profit Before Tax | £4,454 | £4,839 | £5,239 | £5,943 | £6,665 | £27,140 |
| Profit After Tax | £3,608 | £3,919 | £4,243 | £4,814 | £5,399 | £21,983 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £3,615 | £17,919 | £29,234 | £38,069 | £28,567 | £117,403 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change