Flat E1 3 beds 3 baths

Crawford Building, Whitechapel High Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£58,504

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

45%

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	£70,176	£71,229	£73,009	£74,835	£77,080	£366,328
Total Expenses	£58,178	£58,456	£58,796	£59,143	£59,528	£294,102
Profit Before Tax	£11,998	£12,772	£14,214	£15,691	£17,552	£72,227
Profit After Tax	£9,718	£10,346	£11,513	£12,710	£14,217	£58,504
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£9,729	£10,357	£33,513	£51,981	£66,475	£172,055
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	17%	45%

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