Flat E1 1 bed 1 bath

Cavell Street, London E1

London, England · E1

Initial Investment

First Year

£195,350First Year

Profit From Rental Income

After 5 Years

£30,453

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£61,008

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,704	£38,270	£39,226	£40,207	£41,413	£196,820
Total Expenses	£31,489	£31,644	£31,832	£32,023	£32,235	£159,223
Profit Before Tax	£6,215	£6,625	£7,395	£8,184	£9,178	£37,597
Profit After Tax	£5,034	£5,367	£5,990	£6,629	£7,434	£30,453
Change In Property Value	£6	£6	£11,820	£21,099	£28,077	£61,008
Net Return	£5,040	£5,373	£17,810	£27,728	£35,511	£91,461
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change