Flat
E1
2 beds
1 bath
Evelyn House, Aldgate East E1
London, England · E1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£17,185
↗ 15%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
48%
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 | £22,332 | £22,667 | £23,234 | £23,814 | £24,529 | £116,576 |
| Total Expenses | £18,852 | £18,949 | £19,064 | £19,182 | £19,312 | £95,360 |
| Profit Before Tax | £3,480 | £3,718 | £4,169 | £4,632 | £5,217 | £21,216 |
| Profit After Tax | £2,818 | £3,012 | £3,377 | £3,752 | £4,226 | £17,185 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,822 | £3,015 | £10,377 | £16,247 | £20,853 | £53,315 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change