Flat E14 3 beds 2 baths

Castalia E14

London, England · E14

Initial Investment

First Year

£272,175First Year

Profit From Rental Income

After 5 Years

£58,628

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£83,667

↗ 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	£51,852	£52,630	£53,946	£55,294	£56,953	£270,674
Total Expenses	£39,342	£39,466	£39,640	£39,819	£40,027	£198,294
Profit Before Tax	£12,510	£13,164	£14,305	£15,475	£16,926	£72,381
Profit After Tax	£10,133	£10,663	£11,587	£12,535	£13,710	£58,628
Change In Property Value	£8	£8	£16,210	£28,935	£38,505	£83,667
Net Return	£10,141	£10,671	£27,798	£41,470	£52,215	£142,295
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