Flat E1 3 beds 2 baths

Kensington Apartments, Commercial Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£2,338

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£108,390

↗ 10%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,256	£47,965	£49,164	£50,393	£51,905	£246,683
Total Expenses	£48,384	£48,501	£48,664	£48,831	£49,025	£243,405
Profit Before Tax	£-1,128	£-536	£500	£1,562	£2,880	£3,277
Profit After Tax	£-1,128	£-536	£405	£1,265	£2,333	£2,338
Change In Property Value	£11	£11	£21,000	£37,486	£49,883	£108,390
Net Return	£-1,118	£-526	£21,405	£38,751	£52,216	£110,728
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	14%	31%

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