Flat E1 1 bed 1 bath

Bouchon Point, Cendal Crescent, Whitechapel, London E1

London, England · E1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£24,120

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£31,896	£32,374	£33,184	£34,013	£35,034	£166,501
Total Expenses	£27,027	£27,167	£27,334	£27,505	£27,692	£136,724
Profit Before Tax	£4,869	£5,207	£5,850	£6,509	£7,342	£29,777
Profit After Tax	£3,944	£4,218	£4,738	£5,272	£5,947	£24,120
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£3,949	£4,223	£14,739	£23,123	£29,701	£75,734
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	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