Flat
E1
1 bed
1 bath
Goodman's Field, Leman Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£233,150First YearProfit From Rental Income
£-1,567
↘ -1%After 5 Years
Change In Property Value
£72,157
↗ 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 | £31,452 | £31,924 | £32,722 | £33,540 | £34,546 | £164,184 |
| Total Expenses | £32,878 | £32,971 | £33,094 | £33,220 | £33,363 | £165,526 |
| Profit Before Tax | £-1,426 | £-1,047 | £-372 | £320 | £1,183 | £-1,342 |
| Profit After Tax | £-1,426 | £-1,047 | £-372 | £320 | £958 | £-1,567 |
| Change In Property Value | £7 | £7 | £13,980 | £24,955 | £33,208 | £72,157 |
| Net Return | £-1,419 | £-1,040 | £13,608 | £25,275 | £34,166 | £70,590 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 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