Flat
E1
1 bed
1 bath
Whitechapel High Street, Crawford Building E1
London, England · E1
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£20,740
↗ 16%After 5 Years
Change In Property Value
£42,840
↗ 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 | £26,472 | £26,869 | £27,541 | £28,229 | £29,076 | £138,187 |
| Total Expenses | £22,260 | £22,372 | £22,507 | £22,645 | £22,797 | £112,582 |
| Profit Before Tax | £4,212 | £4,497 | £5,034 | £5,584 | £6,279 | £25,605 |
| Profit After Tax | £3,411 | £3,642 | £4,077 | £4,523 | £5,086 | £20,740 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £3,416 | £3,646 | £12,377 | £19,339 | £24,802 | £63,580 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change