Flat E1 1 bed 1 bath

Catalina House, London E1

London, England · E1

Initial Investment

First Year

£221,950First Year

Profit From Rental Income

After 5 Years

£46,296

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£68,853

↗ 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	£42,552	£43,190	£44,270	£45,377	£46,738	£222,127
Total Expenses	£32,718	£32,828	£32,979	£33,134	£33,313	£164,972
Profit Before Tax	£9,834	£10,362	£11,291	£12,243	£13,426	£57,155
Profit After Tax	£7,965	£8,393	£9,146	£9,917	£10,875	£46,296
Change In Property Value	£7	£7	£13,340	£23,812	£31,687	£68,853
Net Return	£7,972	£8,400	£22,486	£33,729	£42,562	£115,149
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
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