Flat
E1
1 bed
1 bath
Houblon Apartments, Tyne Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£16,566
↗ 13%After 5 Years
Change In Property Value
£41,286
↗ 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 | £25,512 | £25,895 | £26,542 | £27,206 | £28,022 | £133,176 |
| Total Expenses | £22,262 | £22,389 | £22,536 | £22,687 | £22,850 | £112,724 |
| Profit Before Tax | £3,250 | £3,506 | £4,006 | £4,519 | £5,171 | £20,452 |
| Profit After Tax | £2,632 | £2,840 | £3,245 | £3,660 | £4,189 | £16,566 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £2,636 | £2,844 | £11,244 | £17,939 | £23,189 | £57,852 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change