Flat E1 2 beds 2 baths

Cassia House, Goodman's Fields E1

London, England · E1

Initial Investment

First Year

£406,250First Year

Profit From Rental Income

After 5 Years

£58,887

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£119,745

↗ 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	£74,004	£75,114	£76,992	£78,917	£81,284	£386,311
Total Expenses	£62,015	£62,324	£62,696	£63,077	£63,497	£313,610
Profit Before Tax	£11,989	£12,790	£14,296	£15,839	£17,787	£72,700
Profit After Tax	£9,711	£10,360	£11,579	£12,830	£14,407	£58,887
Change In Property Value	£12	£12	£23,200	£41,413	£55,109	£119,745
Net Return	£9,722	£10,372	£34,780	£54,243	£69,516	£178,632
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	2%	3%	9%	13%	17%	44%

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