Flat E1 1 bed 1 bath

Wiverton Tower, New Drum Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£-3,061

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,428	£25,809	£26,455	£27,116	£27,930	£132,738
Total Expenses	£26,959	£27,043	£27,151	£27,261	£27,385	£135,799
Profit Before Tax	£-1,531	£-1,234	£-696	£-145	£545	£-3,061
Profit After Tax	£-1,531	£-1,234	£-696	£-145	£545	£-3,061
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£-1,526	£-1,228	£10,604	£20,026	£27,386	£55,263
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change