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

£55,740

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£108,390

↗ 10%After 5 Years

Return On Investment

45%

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	£66,984	£67,989	£69,688	£71,431	£73,574	£349,666
Total Expenses	£55,556	£55,822	£56,147	£56,479	£56,847	£280,851
Profit Before Tax	£11,428	£12,167	£13,542	£14,952	£16,727	£68,815
Profit After Tax	£9,257	£9,855	£10,969	£12,111	£13,549	£55,740
Change In Property Value	£11	£11	£21,000	£37,486	£49,883	£108,390
Net Return	£9,267	£9,865	£31,969	£49,597	£63,432	£164,130
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	45%

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