Flat
E1
1 bed
1 bath
Bouchon Point, Silk District, Whitechapel E1
London, England · E1
View property listing
Initial Investment
£163,497First YearProfit From Rental Income
£-3,922
↘ -2%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
29%
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 | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £24,087 | £24,167 | £24,267 | £24,369 | £24,484 | £121,375 |
| Profit Before Tax | £-1,587 | £-1,330 | £-859 | £-376 | £229 | £-3,922 |
| Profit After Tax | £-1,587 | £-1,330 | £-859 | £-376 | £229 | £-3,922 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,753 | £51,614 |
| Net Return | £-1,582 | £-1,325 | £9,141 | £17,474 | £23,983 | £47,692 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change