Flat E1 2 beds 2 baths

Catalina House, 4 Canter Way, London, London E1

London, England · E1

Initial Investment

First Year

£334,250First Year

Profit From Rental Income

After 5 Years

£71,989

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£101,164

↗ 10%After 5 Years

Return On Investment

52%

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	£62,520	£63,458	£65,044	£66,670	£68,670	£326,363
Total Expenses	£47,134	£47,273	£47,475	£47,681	£47,924	£237,487
Profit Before Tax	£15,387	£16,185	£17,569	£18,989	£20,746	£88,876
Profit After Tax	£12,463	£13,109	£14,231	£15,381	£16,805	£71,989
Change In Property Value	£10	£10	£19,600	£34,987	£46,557	£101,164
Net Return	£12,473	£13,119	£33,832	£50,368	£63,362	£173,153
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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