Flat
E1
1 bed
1 bath
Crowder Street, Shadwell E1
London, England · E1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£19,498
↗ 19%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
52%
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 | £20,736 | £21,047 | £21,573 | £22,113 | £22,776 | £108,245 |
| Total Expenses | £16,668 | £16,738 | £16,827 | £16,919 | £17,021 | £84,173 |
| Profit Before Tax | £4,068 | £4,309 | £4,746 | £5,194 | £5,755 | £24,072 |
| Profit After Tax | £3,295 | £3,490 | £3,844 | £4,207 | £4,661 | £19,498 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £3,298 | £3,493 | £10,344 | £15,810 | £20,101 | £53,047 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change