Flat E1 0 beds 1 bath

Christian Street, Whitechapel E1

London, England · E1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£10,183

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 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	£17,544	£17,807	£18,252	£18,709	£19,270	£91,582
Total Expenses	£15,595	£15,689	£15,796	£15,906	£16,025	£79,011
Profit Before Tax	£1,949	£2,118	£2,456	£2,803	£3,245	£12,571
Profit After Tax	£1,579	£1,716	£1,989	£2,270	£2,629	£10,183
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,581	£1,719	£7,490	£12,088	£15,693	£38,571
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	19%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change