Flat
E1
1 bed
1 bath
Crawford Building, One Commercial Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£172,950First YearProfit From Rental Income
£23,396
↗ 14%After 5 Years
Change In Property Value
£54,401
↗ 10%After 5 Years
Return On Investment
45%
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 | £33,624 | £34,128 | £34,982 | £35,856 | £36,932 | £175,522 |
| Total Expenses | £28,971 | £29,130 | £29,316 | £29,506 | £29,714 | £146,638 |
| Profit Before Tax | £4,653 | £4,999 | £5,666 | £6,350 | £7,217 | £28,884 |
| Profit After Tax | £3,769 | £4,049 | £4,589 | £5,143 | £5,846 | £23,396 |
| Change In Property Value | £5 | £5 | £10,540 | £18,814 | £25,036 | £54,401 |
| Net Return | £3,774 | £4,054 | £15,129 | £23,957 | £30,883 | £77,798 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change