Flat
E1
2 beds
2 baths
Commercial Road, Whitechapel E1
London, England · E1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£14,392
↗ 9%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
40%
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 | £29,327 | £29,520 | £29,736 | £29,957 | £30,194 | £148,734 |
| Profit Before Tax | £2,569 | £2,855 | £3,448 | £4,056 | £4,840 | £17,767 |
| Profit After Tax | £2,081 | £2,312 | £2,793 | £3,285 | £3,921 | £14,392 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £2,086 | £2,317 | £12,793 | £21,136 | £27,674 | £66,006 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change