Flat E1 1 bed 1 bath

Crawford Building, 112 Whitechapel High Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£240,500First Year

Profit From Rental Income

After 5 Years

£-1,299

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£74,325

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,400	£32,886	£33,708	£34,551	£35,587	£169,132
Total Expenses	£33,806	£33,901	£34,026	£34,154	£34,300	£170,187
Profit Before Tax	£-1,406	£-1,015	£-318	£397	£1,287	£-1,054
Profit After Tax	£-1,406	£-1,015	£-318	£397	£1,043	£-1,299
Change In Property Value	£7	£7	£14,400	£25,705	£34,205	£74,325
Net Return	£-1,399	£-1,007	£14,083	£26,101	£35,248	£73,026
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	0%	6%	11%	15%	30%

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