Flat E1 1 bed 1 bath

Altitude Point, 71 Alie St, London E1

London, England · E1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£32,673

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

49%

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	£35,088	£35,614	£36,505	£37,417	£38,540	£183,164
Total Expenses	£28,280	£28,401	£28,553	£28,709	£28,884	£142,827
Profit Before Tax	£6,808	£7,214	£7,952	£8,708	£9,656	£40,338
Profit After Tax	£5,514	£5,843	£6,441	£7,054	£7,821	£32,673
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£5,520	£5,849	£17,441	£26,689	£33,950	£89,449
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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