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

£618

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 10%After 5 Years

Return On Investment

31%

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	£40,272	£40,876	£41,898	£42,945	£44,234	£210,225
Total Expenses	£41,536	£41,643	£41,788	£41,936	£42,108	£209,011
Profit Before Tax	£-1,264	£-767	£110	£1,009	£2,126	£1,214
Profit After Tax	£-1,264	£-767	£110	£817	£1,722	£618
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£-1,255	£-758	£18,010	£32,769	£44,241	£93,008
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

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