Flat
E1
3 beds
2 baths
Doros House, Cambridge Heath Road, Whitechapel, London E1
London, England · E1
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£40,587
↗ 16%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
46%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £49,440 | £50,182 | £51,436 | £52,722 | £54,304 | £258,083 |
| Total Expenses | £41,136 | £41,335 | £41,578 | £41,826 | £42,100 | £207,976 |
| Profit Before Tax | £8,304 | £8,846 | £9,858 | £10,896 | £12,204 | £50,108 |
| Profit After Tax | £6,726 | £7,165 | £7,985 | £8,826 | £9,885 | £40,587 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £6,734 | £7,173 | £23,485 | £36,494 | £46,703 | £120,590 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change