Flat E1 3 beds 2 baths

Assam Street, Aldgate East E1

London, England · E1

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£26,635

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£38,280	£38,854	£39,826	£40,821	£42,046	£199,827
Total Expenses	£32,983	£33,163	£33,376	£33,592	£33,829	£166,943
Profit Before Tax	£5,297	£5,691	£6,450	£7,229	£8,217	£32,883
Profit After Tax	£4,291	£4,609	£5,225	£5,855	£6,656	£26,635
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£4,297	£4,615	£17,225	£27,276	£35,160	£88,573
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
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