Flat E1 1 bed 1 bath

Wiverton Tower, New Drum Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£26,540

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 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	£36,048	£36,589	£37,503	£38,441	£39,594	£188,175
Total Expenses	£30,715	£30,877	£31,070	£31,266	£31,482	£155,410
Profit Before Tax	£5,333	£5,712	£6,434	£7,175	£8,113	£32,766
Profit After Tax	£4,320	£4,626	£5,211	£5,812	£6,571	£26,540
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£4,325	£4,632	£16,512	£25,982	£33,413	£84,864
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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