Flat
E1
2 beds
2 baths
Kingwood House, Goodman's Fields, Chaucer Gardens, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£34,709
↗ 13%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
44%
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 | £51,036 | £51,802 | £53,097 | £54,424 | £56,057 | £266,415 |
| Total Expenses | £44,164 | £44,409 | £44,695 | £44,989 | £45,308 | £223,564 |
| Profit Before Tax | £6,872 | £7,393 | £8,401 | £9,435 | £10,749 | £42,851 |
| Profit After Tax | £5,567 | £5,988 | £6,805 | £7,643 | £8,706 | £34,709 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £5,575 | £5,996 | £22,805 | £36,203 | £46,712 | £117,292 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change