Flat
E1
2 beds
2 baths
Trinity Mews, Whitechapel E1
London, England · E1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£26,716
↗ 17%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,300 | £30,754 | £31,523 | £32,311 | £33,281 | £158,170 |
| Total Expenses | £24,776 | £24,888 | £25,027 | £25,169 | £25,328 | £125,188 |
| Profit Before Tax | £5,524 | £5,867 | £6,496 | £7,142 | £7,953 | £32,982 |
| Profit After Tax | £4,475 | £4,752 | £5,262 | £5,785 | £6,442 | £26,716 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,479 | £4,757 | £14,762 | £22,743 | £29,008 | £75,749 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change