Flat
E1
2 beds
1 bath
Turner Street, Whitechapel E1
London, England · E1
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£23,155
↗ 19%After 5 Years
Change In Property Value
£39,743
↗ 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 | £24,564 | £24,932 | £25,556 | £26,195 | £26,981 | £128,227 |
| Total Expenses | £19,731 | £19,814 | £19,919 | £20,027 | £20,148 | £99,640 |
| Profit Before Tax | £4,833 | £5,118 | £5,636 | £6,167 | £6,832 | £28,587 |
| Profit After Tax | £3,915 | £4,146 | £4,565 | £4,996 | £5,534 | £23,155 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £3,918 | £4,150 | £12,266 | £18,740 | £23,824 | £62,898 |
| 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