Flat
E1
1 bed
1 bath
Catalina House, London E1
London, England · E1
View property listing
Initial Investment
£219,150First YearProfit From Rental Income
£-1,864
↘ -1%After 5 Years
Change In Property Value
£68,028
↗ 10%After 5 Years
Return On Investment
30%
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 | £29,652 | £30,097 | £30,849 | £31,620 | £32,569 | £154,787 |
| Total Expenses | £31,111 | £31,202 | £31,320 | £31,441 | £31,578 | £156,651 |
| Profit Before Tax | £-1,459 | £-1,105 | £-471 | £180 | £991 | £-1,864 |
| Profit After Tax | £-1,459 | £-1,105 | £-471 | £180 | £991 | £-1,864 |
| Change In Property Value | £7 | £7 | £13,180 | £23,527 | £31,307 | £68,028 |
| Net Return | £-1,452 | £-1,098 | £12,710 | £23,707 | £32,298 | £66,164 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change