Flat
E1
2 beds
2 baths
Chaucer Gardens, Aldgate E1
London, England · E1
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£53,022
↗ 15%After 5 Years
Change In Property Value
£103,229
↗ 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 | £63,804 | £64,761 | £66,380 | £68,040 | £70,081 | £333,066 |
| Total Expenses | £52,935 | £53,189 | £53,499 | £53,816 | £54,167 | £267,606 |
| Profit Before Tax | £10,869 | £11,572 | £12,881 | £14,224 | £15,914 | £65,459 |
| Profit After Tax | £8,804 | £9,373 | £10,434 | £11,521 | £12,890 | £53,022 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £8,814 | £9,383 | £30,434 | £47,222 | £60,398 | £156,250 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 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