Flat E1 3 beds 2 baths

Aylward Street, Stepney Green E1

London, England · E1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£53,097

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 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	£47,844	£48,562	£49,776	£51,020	£52,551	£249,752
Total Expenses	£36,541	£36,658	£36,823	£36,991	£37,187	£184,200
Profit Before Tax	£11,303	£11,903	£12,953	£14,029	£15,364	£65,552
Profit After Tax	£9,156	£9,642	£10,492	£11,363	£12,445	£53,097
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£9,163	£9,649	£25,492	£38,139	£48,075	£130,519
Return From Rental Income (%)	4%	4%	4%	5%	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