Flat
E1
1 bed
1 bath
Crawford Building, One Commercial Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£172,950First YearProfit From Rental Income
£-3,585
↘ -2%After 5 Years
Change In Property Value
£54,401
↗ 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 | £23,712 | £24,068 | £24,669 | £25,286 | £26,045 | £123,780 |
| Total Expenses | £25,280 | £25,361 | £25,465 | £25,570 | £25,689 | £127,365 |
| Profit Before Tax | £-1,568 | £-1,294 | £-795 | £-284 | £356 | £-3,585 |
| Profit After Tax | £-1,568 | £-1,294 | £-795 | £-284 | £356 | £-3,585 |
| Change In Property Value | £5 | £5 | £10,540 | £18,814 | £25,036 | £54,401 |
| Net Return | £-1,563 | £-1,289 | £9,745 | £18,530 | £25,392 | £50,816 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change