Flat
E1
2 beds
2 baths
Kingwood House, 1 Chaucer Gardens, Whitechapel E1
London, England · E1
View property listing
Initial Investment
£310,500First YearProfit From Rental Income
£57,225
↗ 18%After 5 Years
Change In Property Value
£94,970
↗ 10%After 5 Years
Return On Investment
49%
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 | £58,692 | £59,572 | £61,062 | £62,588 | £64,466 | £306,380 |
| Total Expenses | £46,696 | £46,884 | £47,126 | £47,373 | £47,653 | £235,732 |
| Profit Before Tax | £11,996 | £12,689 | £13,936 | £15,215 | £16,813 | £70,648 |
| Profit After Tax | £9,717 | £10,278 | £11,288 | £12,324 | £13,618 | £57,225 |
| Change In Property Value | £9 | £9 | £18,400 | £32,845 | £43,707 | £94,970 |
| Net Return | £9,726 | £10,287 | £29,689 | £45,169 | £57,325 | £152,195 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 18% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change