Flat
E1
5 beds
4 baths
Casson Street, London E1
London, England · E1
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£75,040
↗ 15%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
44%
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 | £89,316 | £90,656 | £92,922 | £95,245 | £98,103 | £466,242 |
| Total Expenses | £73,909 | £74,260 | £74,689 | £75,128 | £75,615 | £373,600 |
| Profit Before Tax | £15,407 | £16,396 | £18,233 | £20,117 | £22,488 | £92,642 |
| Profit After Tax | £12,480 | £13,281 | £14,769 | £16,295 | £18,215 | £75,040 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £12,494 | £13,295 | £42,770 | £66,276 | £84,725 | £219,560 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change