Flat
E1
2 beds
2 baths
Crawford Building, Whitechapel High Street, Aldgate, London E1
London, England · E1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£51,087
↗ 21%After 5 Years
Change In Property Value
£74,841
↗ 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 | £46,260 | £46,954 | £48,128 | £49,331 | £50,811 | £241,483 |
| Total Expenses | £35,390 | £35,506 | £35,666 | £35,830 | £36,021 | £178,413 |
| Profit Before Tax | £10,870 | £11,448 | £12,462 | £13,501 | £14,790 | £63,070 |
| Profit After Tax | £8,804 | £9,273 | £10,094 | £10,936 | £11,980 | £51,087 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £8,812 | £9,280 | £24,594 | £36,819 | £46,423 | £125,927 |
| 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