Flat
E1
1 bed
1 bath
Goodman's Fields, Aldgate E1
London, England · E1
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£46,974
↗ 21%After 5 Years
Change In Property Value
£69,679
↗ 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 | £43,068 | £43,714 | £44,807 | £45,927 | £47,305 | £224,821 |
| Total Expenses | £33,087 | £33,198 | £33,350 | £33,506 | £33,687 | £166,828 |
| Profit Before Tax | £9,981 | £10,516 | £11,457 | £12,421 | £13,618 | £57,992 |
| Profit After Tax | £8,084 | £8,518 | £9,280 | £10,061 | £11,031 | £46,974 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £8,091 | £8,525 | £22,780 | £34,159 | £43,098 | £116,653 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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