Flat E1 1 bed 1 bath

14 Piazza Walk, Aldgate E1

London, England · E1

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£65,007

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 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	£57,096	£57,952	£59,401	£60,886	£62,713	£298,049
Total Expenses	£43,219	£43,350	£43,538	£43,731	£43,956	£217,794
Profit Before Tax	£13,877	£14,602	£15,863	£17,156	£18,757	£80,255
Profit After Tax	£11,241	£11,828	£12,849	£13,896	£15,193	£65,007
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£11,250	£11,837	£30,749	£45,848	£57,712	£157,396
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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