Flat E1 2 beds 2 baths

Sterling Mansions, Goodman's Fields, Leman Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£265,000First Year

Profit From Rental Income

After 5 Years

£-508

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£81,551

↗ 10%After 5 Years

Return On Investment

31%

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	£35,556	£36,089	£36,992	£37,916	£39,054	£185,607
Total Expenses	£36,899	£36,998	£37,131	£37,268	£37,424	£185,720
Profit Before Tax	£-1,343	£-909	£-140	£649	£1,630	£-113
Profit After Tax	£-1,343	£-909	£-140	£563	£1,320	£-508
Change In Property Value	£8	£8	£15,800	£28,204	£37,531	£81,551
Net Return	£-1,335	£-901	£15,661	£28,767	£38,851	£81,042
Return From Rental Income (%)	-1%	0%	0%	0%	0%	0%
Total Net Return (%)	-1%	0%	6%	11%	15%	31%

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