Flat
E1
2 beds
2 baths
Commercial Road, Aldgate East E1
London, England · E1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£57,210
↗ 21%After 5 Years
Change In Property Value
£82,583
↗ 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 | £51,036 | £51,802 | £53,097 | £54,424 | £56,057 | £266,415 |
| Total Expenses | £38,844 | £38,966 | £39,139 | £39,315 | £39,521 | £195,785 |
| Profit Before Tax | £12,192 | £12,835 | £13,958 | £15,109 | £16,536 | £70,630 |
| Profit After Tax | £9,876 | £10,397 | £11,306 | £12,238 | £13,394 | £57,210 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £9,884 | £10,405 | £27,306 | £40,799 | £51,400 | £139,793 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change