Flat
E20
1 bed
1 bath
Cassia Point, Glasshouse Gardens, Stratford, London E20
London, England · E20
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£10,909
↗ 8%After 5 Years
Change In Property Value
£60,660
↗ 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 | £20,472 | £20,779 | £21,091 | £21,618 | £22,158 | £106,118 |
| Total Expenses | £18,365 | £18,446 | £18,518 | £18,613 | £18,709 | £92,651 |
| Profit Before Tax | £2,107 | £2,333 | £2,573 | £3,006 | £3,449 | £13,468 |
| Profit After Tax | £1,707 | £1,890 | £2,084 | £2,434 | £2,794 | £10,909 |
| Change In Property Value | £4 | £8,900 | £15,887 | £21,141 | £14,728 | £60,660 |
| Net Return | £1,711 | £10,790 | £17,971 | £23,575 | £17,522 | £71,569 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 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