Flat E14 1 bed 1 bath

Cassilis Road, London E14

London, England · E14

Initial Investment

First Year

£27,250First Year

Profit From Rental Income

After 5 Years

£-6,941

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£9,032

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,440	£4,507	£4,619	£4,735	£4,877	£23,177
Total Expenses	£5,916	£5,968	£6,022	£6,078	£6,135	£30,119
Profit Before Tax	£-1,476	£-1,462	£-1,403	£-1,343	£-1,258	£-6,941
Profit After Tax	£-1,476	£-1,462	£-1,403	£-1,343	£-1,258	£-6,941
Change In Property Value	£1	£1	£1,750	£3,124	£4,157	£9,032
Net Return	£-1,475	£-1,461	£347	£1,781	£2,899	£2,091
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	7%	11%	8%

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