Flat E1 1 bed 1 bath

Christian Street, Whitechapel E1

London, England · E1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£15,773

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£22,332	£22,667	£23,234	£23,814	£24,529	£116,576
Total Expenses	£19,186	£19,290	£19,413	£19,538	£19,675	£97,104
Profit Before Tax	£3,146	£3,376	£3,821	£4,276	£4,854	£19,472
Profit After Tax	£2,548	£2,735	£3,095	£3,464	£3,931	£15,773
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,551	£2,738	£10,095	£15,959	£20,559	£51,903
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	14%	19%	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