Flat
E1
3 beds
1 bath
Tent Street, Whitechapel, London E1
London, England · E1
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£25,518
↗ 19%After 5 Years
Change In Property Value
£43,356
↗ 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 | £26,796 | £27,198 | £27,878 | £28,575 | £29,432 | £139,879 |
| Total Expenses | £21,463 | £21,552 | £21,666 | £21,782 | £21,913 | £108,375 |
| Profit Before Tax | £5,333 | £5,646 | £6,212 | £6,793 | £7,519 | £31,504 |
| Profit After Tax | £4,320 | £4,573 | £5,032 | £5,502 | £6,091 | £25,518 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £4,324 | £4,577 | £13,432 | £20,497 | £26,044 | £68,874 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change