Flat E1 2 beds 1 bath

Ashfield Yard, Whitechapel E1

London, England · E1

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£54,419

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

51%

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	£51,036	£51,802	£53,097	£54,424	£56,057	£266,415
Total Expenses	£39,504	£39,641	£39,828	£40,019	£40,239	£199,231
Profit Before Tax	£11,532	£12,160	£13,269	£14,405	£15,818	£67,184
Profit After Tax	£9,341	£9,850	£10,748	£11,668	£12,812	£54,419
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£9,349	£9,858	£26,748	£40,229	£50,818	£137,002
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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