Flat E1 2 beds 2 baths

Christopher Court, Leman Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£49,030

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

52%

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	£44,664	£45,334	£46,467	£47,629	£49,058	£233,152
Total Expenses	£34,239	£34,352	£34,508	£34,668	£34,854	£172,621
Profit Before Tax	£10,425	£10,982	£11,959	£12,961	£14,204	£60,531
Profit After Tax	£8,444	£8,895	£9,687	£10,498	£11,505	£49,030
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£8,451	£8,902	£23,687	£35,489	£44,761	£121,290
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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