Flat
E1
1 bed
1 bath
Crawford Building, 112 Whitechapel High Street, London, Greater London E1
London, England · E1
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£29,325
↗ 20%After 5 Years
Change In Property Value
£47,485
↗ 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 | £29,352 | £29,792 | £30,537 | £31,301 | £32,240 | £153,221 |
| Total Expenses | £23,186 | £23,276 | £23,393 | £23,513 | £23,650 | £117,018 |
| Profit Before Tax | £6,166 | £6,517 | £7,144 | £7,787 | £8,590 | £36,203 |
| Profit After Tax | £4,995 | £5,278 | £5,787 | £6,308 | £6,958 | £29,325 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £4,999 | £5,283 | £14,987 | £22,730 | £28,811 | £76,810 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 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