Flat E1 1 bed 1 bath

Mansell Street, Aldgate E1

London, England · E1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£11,431

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£31,896	£32,374	£33,184	£34,013	£35,034	£166,501
Total Expenses	£30,027	£30,236	£30,467	£30,704	£30,955	£152,389
Profit Before Tax	£1,869	£2,138	£2,717	£3,310	£4,079	£14,112
Profit After Tax	£1,514	£1,732	£2,200	£2,681	£3,304	£11,431
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£1,519	£1,737	£12,201	£20,531	£27,057	£63,045
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	13%	17%	39%

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