Flat
E1
1 bed
1 bath
Crawford Building, 112 Whitechapel High Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£50,657
↗ 21%After 5 Years
Change In Property Value
£74,325
↗ 10%After 5 Years
Return On Investment
52%
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 | £45,936 | £46,625 | £47,791 | £48,985 | £50,455 | £239,792 |
| Total Expenses | £35,160 | £35,275 | £35,434 | £35,597 | £35,787 | £177,252 |
| Profit Before Tax | £10,776 | £11,351 | £12,357 | £13,388 | £14,668 | £62,540 |
| Profit After Tax | £8,729 | £9,194 | £10,009 | £10,844 | £11,881 | £50,657 |
| Change In Property Value | £7 | £7 | £14,400 | £25,705 | £34,205 | £74,325 |
| Net Return | £8,736 | £9,201 | £24,409 | £36,549 | £46,086 | £124,982 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change