Flat
E1
1 bed
1 bath
Altitude Point, 71 Alie St, London E1
London, England · E1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£29,578
↗ 16%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
47%
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 | £36,684 | £37,234 | £38,165 | £39,119 | £40,293 | £191,495 |
| Total Expenses | £30,650 | £30,800 | £30,983 | £31,170 | £31,376 | £154,979 |
| Profit Before Tax | £6,034 | £6,434 | £7,182 | £7,949 | £8,917 | £36,516 |
| Profit After Tax | £4,888 | £5,211 | £5,817 | £6,439 | £7,223 | £29,578 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £4,894 | £5,217 | £17,318 | £26,967 | £34,539 | £88,935 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change