Flat E1 1 bed 1 bath

Bromehead Road, Whitechapel, London E1

London, England · E1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£22,342

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£23,928	£24,287	£24,894	£25,516	£26,282	£124,907
Total Expenses	£19,271	£19,353	£19,456	£19,563	£19,682	£97,325
Profit Before Tax	£4,657	£4,934	£5,438	£5,954	£6,600	£27,583
Profit After Tax	£3,772	£3,997	£4,404	£4,823	£5,346	£22,342
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,776	£4,000	£11,905	£18,210	£23,161	£61,053
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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