Flat E1 2 beds 2 baths

Altitude Point, Alie Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£-516

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£81,034

↗ 10%After 5 Years

Return On Investment

31%

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	£35,328	£35,858	£36,754	£37,673	£38,803	£184,417
Total Expenses	£36,678	£36,777	£36,909	£37,045	£37,201	£184,609
Profit Before Tax	£-1,350	£-919	£-155	£628	£1,603	£-192
Profit After Tax	£-1,350	£-919	£-155	£609	£1,298	£-516
Change In Property Value	£8	£8	£15,700	£28,025	£37,293	£81,034
Net Return	£-1,342	£-911	£15,545	£28,634	£38,592	£80,519
Return From Rental Income (%)	-1%	0%	0%	0%	0%	0%
Total Net Return (%)	-1%	0%	6%	11%	15%	31%

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