Flat E1 1 bed 1 bath

Cavell Street, London E1

London, England · E1

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£21,590

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

51%

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	£22,968	£23,313	£23,895	£24,493	£25,227	£119,896
Total Expenses	£18,464	£18,542	£18,640	£18,741	£18,855	£93,242
Profit Before Tax	£4,504	£4,771	£5,255	£5,751	£6,372	£26,654
Profit After Tax	£3,648	£3,864	£4,257	£4,659	£5,162	£21,590
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£3,652	£3,868	£11,457	£17,511	£22,264	£58,752
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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