Flat
E1
3 beds
2 baths
Wiverton Tower, Aldgate East E1
London, England · E1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£41,967
↗ 16%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
46%
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 | £51,036 | £51,802 | £53,097 | £54,424 | £56,057 | £266,415 |
| Total Expenses | £42,448 | £42,653 | £42,903 | £43,159 | £43,441 | £214,604 |
| Profit Before Tax | £8,588 | £9,148 | £10,194 | £11,265 | £12,615 | £51,811 |
| Profit After Tax | £6,957 | £7,410 | £8,257 | £9,125 | £10,218 | £41,967 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £6,965 | £7,418 | £24,257 | £37,686 | £48,224 | £124,550 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change