Flat E1 2 beds 2 baths

Leman Street, Aldgate East E1

London, England · E1

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£27,240

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£129,036

↗ 10%After 5 Years

Return On Investment

35%

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	£79,752	£80,948	£82,972	£85,046	£87,598	£416,316
Total Expenses	£75,396	£75,926	£76,511	£77,109	£77,745	£382,687
Profit Before Tax	£4,356	£5,023	£6,461	£7,937	£9,853	£33,630
Profit After Tax	£3,528	£4,068	£5,233	£6,429	£7,981	£27,240
Change In Property Value	£13	£13	£25,001	£44,626	£59,384	£129,036
Net Return	£3,541	£4,081	£30,234	£51,055	£67,365	£156,276
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	15%	35%

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