Flat E1 2 beds 2 baths

Crawford Building, 112 Whitechapel High Street, London E1

London, England · E1

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£142

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,256	£38,830	£39,801	£40,796	£42,019	£199,702
Total Expenses	£39,549	£39,653	£39,793	£39,936	£40,101	£199,032
Profit Before Tax	£-1,293	£-823	£8	£859	£1,918	£669
Profit After Tax	£-1,293	£-823	£8	£696	£1,554	£142
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£-1,285	£-814	£17,008	£31,042	£41,935	£87,886
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

Total Rental Income Vs. Total Expense

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