Flat
E2
2 beds
1 bath
Cassia Building, Shoreditch Exchange E2
London, England · E2
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£59,110
↗ 22%After 5 Years
Change In Property Value
£82,067
↗ 10%After 5 Years
Return On Investment
53%
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 | £51,324 | £52,094 | £53,396 | £54,731 | £56,373 | £267,918 |
| Total Expenses | £38,674 | £38,797 | £38,970 | £39,148 | £39,354 | £194,943 |
| Profit Before Tax | £12,650 | £13,297 | £14,426 | £15,584 | £17,019 | £72,975 |
| Profit After Tax | £10,246 | £10,770 | £11,685 | £12,623 | £13,785 | £59,110 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £10,254 | £10,778 | £27,585 | £41,005 | £51,554 | £141,176 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change