Flat
E1
4 beds
2 baths
Damien Street, Whitechapel E1
London, England · E1
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£39,188
↗ 17%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
48%
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 | £36,566 | £36,732 | £36,939 | £37,150 | £37,385 | £184,772 |
| Profit Before Tax | £8,098 | £8,602 | £9,529 | £10,479 | £11,673 | £48,380 |
| Profit After Tax | £6,559 | £6,967 | £7,718 | £8,488 | £9,455 | £39,188 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £6,566 | £6,974 | £21,718 | £33,479 | £42,710 | £111,448 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change