Flat E1 2 beds 1 bath

Newark Street, Whitechapel E1

London, England · E1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£25,609

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

51%

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	£27,120	£27,527	£28,215	£28,920	£29,788	£141,570
Total Expenses	£21,774	£21,865	£21,981	£22,100	£22,234	£109,954
Profit Before Tax	£5,346	£5,662	£6,234	£6,820	£7,554	£31,616
Profit After Tax	£4,330	£4,586	£5,049	£5,524	£6,119	£25,609
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,335	£4,590	£13,549	£20,697	£26,310	£69,481
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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