Flat E1 1 bed 1 bath

Altitude Point, Aldgate E1

London, England · E1

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£27,652

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£55,743

↗ 10%After 5 Years

Return On Investment

47%

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	£34,452	£34,969	£35,843	£36,739	£37,841	£179,844
Total Expenses	£28,815	£28,957	£29,129	£29,305	£29,500	£145,706
Profit Before Tax	£5,637	£6,012	£6,714	£7,434	£8,341	£34,138
Profit After Tax	£4,566	£4,869	£5,438	£6,021	£6,757	£27,652
Change In Property Value	£5	£5	£10,800	£19,278	£25,654	£55,743
Net Return	£4,572	£4,875	£16,238	£25,300	£32,411	£83,395
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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