Flat E1 1 bed 1 bath

Lindley Street, Whitechapel E1

London, England · E1

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£14,127

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 10%After 5 Years

Return On Investment

49%

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	£18,816	£19,098	£19,576	£20,065	£20,667	£98,222
Total Expenses	£15,968	£16,051	£16,150	£16,251	£16,362	£80,781
Profit Before Tax	£2,848	£3,048	£3,426	£3,814	£4,305	£17,441
Profit After Tax	£2,307	£2,468	£2,775	£3,090	£3,487	£14,127
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£2,310	£2,471	£8,675	£13,621	£17,502	£44,580
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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