Flat
E1
2 beds
2 baths
Sterling Mansions, Leman Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£32,405
↗ 8%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
38%
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 | £73,368 | £74,469 | £76,330 | £78,238 | £80,586 | £382,991 |
| Total Expenses | £67,624 | £68,071 | £68,572 | £69,085 | £69,632 | £342,985 |
| Profit Before Tax | £5,744 | £6,397 | £7,758 | £9,154 | £10,953 | £40,006 |
| Profit After Tax | £4,653 | £5,182 | £6,284 | £7,414 | £8,872 | £32,405 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £4,664 | £5,193 | £29,284 | £48,470 | £63,506 | £151,118 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change