Flat
E20
1 bed
1 bath
Cassia Point, Glasshouse Gardens, London E20
London, England · E20
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£13,100
↗ 8%After 5 Years
Change In Property Value
£67,475
↗ 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 | £22,776 | £23,118 | £23,464 | £24,051 | £24,652 | £118,061 |
| Total Expenses | £20,204 | £20,288 | £20,364 | £20,465 | £20,567 | £101,889 |
| Profit Before Tax | £2,572 | £2,829 | £3,100 | £3,586 | £4,085 | £16,173 |
| Profit After Tax | £2,083 | £2,292 | £2,511 | £2,905 | £3,309 | £13,100 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £2,088 | £12,192 | £20,183 | £26,421 | £19,692 | £80,575 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 12% | 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