Flat
E1
2 beds
1 bath
Houblon Apartments, Tyne Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£24,493
↗ 14%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
46%
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 | £33,492 | £33,994 | £34,844 | £35,715 | £36,787 | £174,833 |
| Total Expenses | £28,577 | £28,728 | £28,907 | £29,091 | £29,292 | £144,595 |
| Profit Before Tax | £4,915 | £5,266 | £5,937 | £6,624 | £7,495 | £30,238 |
| Profit After Tax | £3,981 | £4,266 | £4,809 | £5,366 | £6,071 | £24,493 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £3,987 | £4,271 | £15,309 | £24,109 | £31,012 | £78,688 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change