Flat
E1
2 beds
2 baths
Catalina House, Goodmans Fields E1
London, England · E1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£389
↗ 0%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
31%
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 | £39,372 | £39,963 | £40,962 | £41,986 | £43,245 | £205,527 |
| Total Expenses | £40,653 | £40,758 | £40,901 | £41,047 | £41,216 | £204,574 |
| Profit Before Tax | £-1,281 | £-795 | £61 | £939 | £2,030 | £953 |
| Profit After Tax | £-1,281 | £-795 | £61 | £760 | £1,644 | £389 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £-1,272 | £-787 | £17,561 | £31,998 | £43,213 | £90,714 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change