Flat E1 3 beds 2 baths

Rigel House, Hemming Street, Whitechapel E1

London, England · E1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£35,380

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£41,472	£42,094	£43,146	£44,225	£45,552	£216,489
Total Expenses	£34,191	£34,351	£34,548	£34,749	£34,972	£172,811
Profit Before Tax	£7,281	£7,743	£8,599	£9,476	£10,580	£43,679
Profit After Tax	£5,898	£6,272	£6,965	£7,676	£8,569	£35,380
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£5,904	£6,278	£19,965	£30,881	£39,449	£102,478
Return From Rental Income (%)	3%	3%	3%	4%	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