Flat
E1
2 beds
2 baths
Crawford Building, Whitechapel High Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£-1,225
↘ -1%After 5 Years
Change In Property Value
£74,841
↗ 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 | £32,628 | £33,117 | £33,945 | £34,794 | £35,838 | £170,323 |
| Total Expenses | £34,027 | £34,122 | £34,248 | £34,377 | £34,524 | £171,297 |
| Profit Before Tax | £-1,399 | £-1,005 | £-303 | £417 | £1,314 | £-975 |
| Profit After Tax | £-1,399 | £-1,005 | £-303 | £417 | £1,064 | £-1,225 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £-1,392 | £-997 | £14,198 | £26,300 | £35,507 | £73,616 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change