Flat E1 1 bed 2 baths

Henriques Street, Aldgate East E1

London, England · E1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£23,892

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

49%

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	£27,120	£27,527	£28,215	£28,920	£29,788	£141,570
Total Expenses	£22,180	£22,280	£22,405	£22,533	£22,675	£112,074
Profit Before Tax	£4,940	£5,246	£5,810	£6,387	£7,113	£29,496
Profit After Tax	£4,002	£4,250	£4,706	£5,174	£5,761	£23,892
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,006	£4,254	£13,206	£20,347	£25,952	£67,764
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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