Flat
E1
3 beds
1 bath
Christian Street, Aldgate East E1
London, England · E1
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£24,399
↗ 19%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,524 | £25,907 | £26,555 | £27,218 | £28,035 | £133,239 |
| Total Expenses | £20,422 | £20,506 | £20,614 | £20,724 | £20,849 | £103,116 |
| Profit Before Tax | £5,102 | £5,400 | £5,940 | £6,494 | £7,186 | £30,123 |
| Profit After Tax | £4,132 | £4,374 | £4,812 | £5,260 | £5,821 | £24,399 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £4,136 | £4,378 | £12,812 | £19,540 | £24,824 | £65,690 |
| 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