Flat
E1
1 bed
1 bath
Crawford Building, 112 Whitechapel High Street, London, Greater London E1
London, England · E1
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-4,445
↘ -3%After 5 Years
Change In Property Value
£47,485
↗ 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 | £20,700 | £21,010 | £21,536 | £22,074 | £22,736 | £108,057 |
| Total Expenses | £22,321 | £22,398 | £22,493 | £22,591 | £22,700 | £112,501 |
| Profit Before Tax | £-1,621 | £-1,387 | £-957 | £-517 | £37 | £-4,445 |
| Profit After Tax | £-1,621 | £-1,387 | £-957 | £-517 | £37 | £-4,445 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £-1,616 | £-1,382 | £8,243 | £15,906 | £21,890 | £43,040 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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