Flat E1 2 beds 2 baths

Hooper Square, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£28,612

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

44%

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	£41,472	£42,094	£43,146	£44,225	£45,552	£216,489
Total Expenses	£35,791	£35,988	£36,219	£36,455	£36,713	£181,165
Profit Before Tax	£5,681	£6,106	£6,928	£7,770	£8,839	£35,324
Profit After Tax	£4,602	£4,946	£5,611	£6,294	£7,160	£28,612
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£4,608	£4,953	£18,612	£29,499	£38,040	£95,711
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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