Flat E1 3 beds 2 baths

Altitude, 1 Alie Street, 71 Alie Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£42,556

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 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	£50,724	£51,485	£52,772	£54,091	£55,714	£264,786
Total Expenses	£41,988	£42,188	£42,432	£42,682	£42,959	£212,248
Profit Before Tax	£8,736	£9,297	£10,340	£11,410	£12,755	£52,538
Profit After Tax	£7,076	£7,531	£8,375	£9,242	£10,332	£42,556
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£7,084	£7,539	£24,276	£37,624	£48,100	£124,623
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