Flat
E1
2 beds
2 baths
Crawford Building, Whitechapel E1
London, England · E1
View property listing
Initial Investment
£233,497First YearProfit From Rental Income
£36,486
↗ 16%After 5 Years
Change In Property Value
£72,259
↗ 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 | £44,664 | £45,334 | £46,467 | £47,629 | £49,058 | £233,152 |
| Total Expenses | £37,205 | £37,386 | £37,606 | £37,831 | £38,080 | £188,107 |
| Profit Before Tax | £7,459 | £7,948 | £8,861 | £9,798 | £10,978 | £45,045 |
| Profit After Tax | £6,042 | £6,438 | £7,178 | £7,936 | £8,892 | £36,486 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,259 |
| Net Return | £6,049 | £6,445 | £21,178 | £32,927 | £42,147 | £108,746 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change