Flat
E1
2 beds
2 baths
Goodman's Field, Leman Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£302,100First YearProfit From Rental Income
£47,288
↗ 16%After 5 Years
Change In Property Value
£92,493
↗ 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 | £57,168 | £58,026 | £59,476 | £60,963 | £62,792 | £298,425 |
| Total Expenses | £47,482 | £47,710 | £47,989 | £48,274 | £48,589 | £240,044 |
| Profit Before Tax | £9,686 | £10,315 | £11,487 | £12,689 | £14,203 | £58,380 |
| Profit After Tax | £7,846 | £8,355 | £9,305 | £10,278 | £11,504 | £47,288 |
| Change In Property Value | £9 | £9 | £17,920 | £31,988 | £42,567 | £92,493 |
| Net Return | £7,855 | £8,364 | £27,225 | £42,266 | £54,071 | £139,781 |
| 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