Flat
E1
1 bed
1 bath
Cendal Crescent, Whitechapel E1
London, England · E1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£26,412
↗ 16%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
48%
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 | £31,896 | £32,374 | £33,184 | £34,013 | £35,034 | £166,501 |
| Total Expenses | £26,485 | £26,612 | £26,768 | £26,927 | £27,102 | £133,894 |
| Profit Before Tax | £5,411 | £5,762 | £6,416 | £7,087 | £7,931 | £32,607 |
| Profit After Tax | £4,383 | £4,667 | £5,197 | £5,740 | £6,425 | £26,412 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £4,388 | £4,672 | £15,197 | £23,591 | £30,178 | £78,026 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change