Flat
E1
1 bed
2 baths
Cashmere House, Leman Street E1
London, England · E1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£65,436
↗ 22%After 5 Years
Change In Property Value
£92,906
↗ 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 | £57,420 | £58,281 | £59,738 | £61,232 | £63,069 | £299,740 |
| Total Expenses | £43,450 | £43,582 | £43,770 | £43,964 | £44,190 | £218,955 |
| Profit Before Tax | £13,971 | £14,700 | £15,968 | £17,268 | £18,879 | £80,785 |
| Profit After Tax | £11,316 | £11,907 | £12,934 | £13,987 | £15,292 | £65,436 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £11,325 | £11,916 | £30,934 | £46,118 | £58,049 | £158,342 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change