Flat E1 0 beds 1 bath

Cavell Street, London E1

London, England · E1

Initial Investment

First Year

£155,625First Year

Profit From Rental Income

After 5 Years

£24,221

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,292

↗ 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	£30,468	£30,925	£31,698	£32,491	£33,465	£159,047
Total Expenses	£25,538	£25,665	£25,818	£25,975	£26,148	£129,145
Profit Before Tax	£4,930	£5,260	£5,880	£6,515	£7,317	£29,902
Profit After Tax	£3,994	£4,261	£4,763	£5,277	£5,927	£24,221
Change In Property Value	£5	£5	£9,550	£17,047	£22,685	£49,292
Net Return	£3,998	£4,265	£14,313	£22,324	£28,611	£73,513
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