Flat E1 5 beds 4 baths

Casson Street, London E1

London, England · E1

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£154,743

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 10%After 5 Years

Return On Investment

60%

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	£102,000	£103,530	£106,118	£108,771	£112,034	£532,454
Total Expenses	£67,745	£67,944	£68,246	£68,555	£68,924	£341,414
Profit Before Tax	£34,255	£35,586	£37,872	£40,216	£43,110	£191,040
Profit After Tax	£27,747	£28,825	£30,677	£32,575	£34,919	£154,743
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£27,761	£28,839	£58,677	£82,556	£101,430	£299,263
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	6%	12%	16%	20%	60%

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