Flat
E1
3 beds
1 bath
Hanbury Street, Aldgate East/Brick Lane E1
London, England · E1
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£26,839
↗ 19%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
51%
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 | £27,432 | £27,843 | £28,540 | £29,253 | £30,131 | £143,199 |
| Total Expenses | £21,803 | £21,891 | £22,003 | £22,118 | £22,249 | £110,064 |
| Profit Before Tax | £5,629 | £5,953 | £6,536 | £7,135 | £7,882 | £33,134 |
| Profit After Tax | £4,559 | £4,822 | £5,294 | £5,779 | £6,384 | £26,839 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £4,563 | £4,826 | £13,895 | £21,130 | £26,813 | £71,227 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change