Flat
E14
1 bed
1 bath
Cassilis Road, London E14
London, England · E14
View property listing
Initial Investment
£27,250First YearProfit From Rental Income
£-1,529
↘ -6%After 5 Years
Change In Property Value
£9,032
↗ 10%After 5 Years
Return On Investment
28%
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 | £5,592 | £5,676 | £5,818 | £5,963 | £6,142 | £29,191 |
| Total Expenses | £6,031 | £6,085 | £6,142 | £6,201 | £6,261 | £30,720 |
| Profit Before Tax | £-439 | £-409 | £-325 | £-237 | £-119 | £-1,529 |
| Profit After Tax | £-439 | £-409 | £-325 | £-237 | £-119 | £-1,529 |
| Change In Property Value | £1 | £1 | £1,750 | £3,124 | £4,157 | £9,032 |
| Net Return | £-438 | £-408 | £1,426 | £2,886 | £4,038 | £7,503 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change