Flat E1 2 beds 1 bath

Mile End Road, Whitechapel, London E1

London, England · E1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-4,547

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,256	£20,560	£21,074	£21,601	£22,249	£105,739
Total Expenses	£21,879	£21,956	£22,050	£22,147	£22,254	£110,286
Profit Before Tax	£-1,623	£-1,396	£-976	£-546	£-5	£-4,547
Profit After Tax	£-1,623	£-1,396	£-976	£-546	£-5	£-4,547
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£-1,619	£-1,391	£8,024	£15,519	£21,373	£41,906
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	11%	15%	29%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change