Flat E1 2 beds 1 bath

112 Whitechapel High Street, Aldgate, London E1

London, England · E1

Initial Investment

First Year

£334,250First Year

Profit From Rental Income

After 5 Years

£51,891

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£101,164

↗ 10%After 5 Years

Return On Investment

46%

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	£62,520	£63,458	£65,044	£66,670	£68,670	£326,363
Total Expenses	£51,886	£52,135	£52,438	£52,749	£53,093	£262,300
Profit Before Tax	£10,635	£11,323	£12,606	£13,921	£15,577	£64,063
Profit After Tax	£8,614	£9,172	£10,211	£11,276	£12,618	£51,891
Change In Property Value	£10	£10	£19,600	£34,987	£46,557	£101,164
Net Return	£8,624	£9,182	£29,811	£46,263	£59,175	£153,055
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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