Flat
E1
2 beds
2 baths
Assam Street, Aldgate East E1
London, England · E1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£15,322
↗ 9%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
41%
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 | £31,896 | £32,374 | £33,184 | £34,013 | £35,034 | £166,501 |
| Total Expenses | £29,107 | £29,295 | £29,506 | £29,723 | £29,954 | £147,585 |
| Profit Before Tax | £2,789 | £3,080 | £3,677 | £4,291 | £5,079 | £18,916 |
| Profit After Tax | £2,259 | £2,495 | £2,979 | £3,475 | £4,114 | £15,322 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £2,264 | £2,500 | £12,979 | £21,326 | £27,868 | £66,936 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change