Flat
E1
3 beds
2 baths
New Drum Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£45,552
↗ 15%After 5 Years
Change In Property Value
£91,873
↗ 10%After 5 Years
Return On Investment
46%
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 | £56,784 | £57,636 | £59,077 | £60,554 | £62,370 | £296,420 |
| Total Expenses | £47,498 | £47,733 | £48,017 | £48,307 | £48,628 | £240,183 |
| Profit Before Tax | £9,286 | £9,903 | £11,060 | £12,246 | £13,742 | £56,237 |
| Profit After Tax | £7,522 | £8,021 | £8,958 | £9,919 | £11,131 | £45,552 |
| Change In Property Value | £9 | £9 | £17,800 | £31,774 | £42,282 | £91,873 |
| Net Return | £7,530 | £8,030 | £26,759 | £41,693 | £53,413 | £137,425 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change