Flat
E1
1 bed
1 bath
Crawford Building, 112 Whitechapel High Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£-3,662
↘ -2%After 5 Years
Change In Property Value
£53,679
↗ 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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £24,971 | £25,052 | £25,154 | £25,259 | £25,377 | £125,813 |
| Profit Before Tax | £-1,571 | £-1,301 | £-810 | £-306 | £325 | £-3,662 |
| Profit After Tax | £-1,571 | £-1,301 | £-810 | £-306 | £325 | £-3,662 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £-1,566 | £-1,296 | £9,591 | £18,259 | £25,029 | £50,017 |
| 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