Flat E1 0 beds 1 bath

Cendal Crescent, Whitechapel E1

London, England · E1

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£22,418

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£45,937

↗ 10%After 5 Years

Return On Investment

47%

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	£28,392	£28,818	£29,538	£30,277	£31,185	£148,210
Total Expenses	£23,834	£23,953	£24,097	£24,244	£24,406	£120,533
Profit Before Tax	£4,558	£4,865	£5,442	£6,033	£6,779	£27,677
Profit After Tax	£3,692	£3,941	£4,408	£4,887	£5,491	£22,418
Change In Property Value	£4	£4	£8,900	£15,887	£21,141	£45,937
Net Return	£3,697	£3,945	£13,308	£20,774	£26,632	£68,355
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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