Flat
E1
2 beds
2 baths
Cassia House, Goodman's Fields E1
London, England · E1
View property listing
Initial Investment
£406,250First YearProfit From Rental Income
£3,523
↗ 1%After 5 Years
Change In Property Value
£119,745
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,200 | £52,983 | £54,308 | £55,665 | £57,335 | £272,491 |
| Total Expenses | £53,243 | £53,367 | £53,543 | £53,722 | £53,932 | £267,807 |
| Profit Before Tax | £-1,043 | £-384 | £765 | £1,943 | £3,403 | £4,684 |
| Profit After Tax | £-1,043 | £-384 | £620 | £1,574 | £2,757 | £3,523 |
| Change In Property Value | £12 | £12 | £23,200 | £41,413 | £55,109 | £119,745 |
| Net Return | £-1,031 | £-373 | £23,820 | £42,987 | £57,865 | £123,268 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change