Flat
E1
2 beds
2 baths
Commercial Road, Aldgate East E1
London, England · E1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£26,296
↗ 9%After 5 Years
Change In Property Value
£119,275
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,372 | £39,963 | £40,562 | £41,576 | £42,615 | £204,088 |
| Total Expenses | £34,090 | £34,199 | £34,300 | £34,444 | £34,590 | £171,624 |
| Profit Before Tax | £5,282 | £5,763 | £6,262 | £7,133 | £8,025 | £32,464 |
| Profit After Tax | £4,278 | £4,668 | £5,072 | £5,777 | £6,501 | £26,296 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £4,287 | £22,168 | £36,310 | £47,346 | £35,460 | £145,571 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change