Flat
E1
2 beds
2 baths
112 Whitechapel High Street, London E1
London, England · E1
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£55,583
↗ 21%After 5 Years
Change In Property Value
£80,518
↗ 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 | £49,764 | £50,510 | £51,773 | £53,068 | £54,660 | £259,775 |
| Total Expenses | £37,923 | £38,044 | £38,213 | £38,386 | £38,588 | £191,153 |
| Profit Before Tax | £11,841 | £12,467 | £13,560 | £14,681 | £16,072 | £68,622 |
| Profit After Tax | £9,591 | £10,098 | £10,984 | £11,892 | £13,018 | £55,583 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £9,599 | £10,106 | £26,584 | £39,739 | £50,074 | £136,102 |
| 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