Flat
E1
2 beds
2 baths
Leman Street, Aldgate E1
London, England · E1
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£37,315
↗ 9%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
39%
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 | £73,368 | £74,469 | £76,330 | £78,238 | £80,586 | £382,991 |
| Total Expenses | £66,463 | £66,884 | £67,360 | £67,847 | £68,369 | £336,923 |
| Profit Before Tax | £6,905 | £7,585 | £8,970 | £10,392 | £12,216 | £46,068 |
| Profit After Tax | £5,593 | £6,144 | £7,266 | £8,417 | £9,895 | £37,315 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £5,605 | £6,155 | £30,267 | £49,473 | £64,529 | £156,028 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change