Flat E1 2 beds 2 baths

Crawford Building, 112 Whitechapel High Street E1

London, England · E1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£36,485

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

47%

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	£44,664	£45,334	£46,467	£47,629	£49,058	£233,152
Total Expenses	£37,205	£37,386	£37,606	£37,831	£38,080	£188,108
Profit Before Tax	£7,459	£7,948	£8,861	£9,798	£10,978	£45,044
Profit After Tax	£6,042	£6,438	£7,178	£7,936	£8,892	£36,485
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£6,049	£6,445	£21,178	£32,927	£42,147	£108,745
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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