Flat E1 1 bed 1 bath

Plumbers Row, Aldgate East E1

London, England · E1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£12,291

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

45%

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	£20,736	£21,047	£21,573	£22,113	£22,776	£108,245
Total Expenses	£18,372	£18,481	£18,607	£18,736	£18,875	£93,071
Profit Before Tax	£2,364	£2,566	£2,966	£3,377	£3,901	£15,174
Profit After Tax	£1,915	£2,078	£2,403	£2,735	£3,160	£12,291
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£1,918	£2,081	£8,903	£14,338	£18,600	£45,840
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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