Flat E1 2 beds 2 baths

Meranti House Aldgate London E1

London, England · E1

Initial Investment

First Year

£300,000First Year

Profit From Rental Income

After 5 Years

£26,926

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£121,320

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,056	£40,657	£41,267	£42,298	£43,356	£207,634
Total Expenses	£34,641	£34,751	£34,853	£34,998	£35,147	£174,391
Profit Before Tax	£5,415	£5,905	£6,413	£7,300	£8,209	£33,242
Profit After Tax	£4,386	£4,783	£5,195	£5,913	£6,649	£26,926
Change In Property Value	£9	£17,800	£31,773	£42,281	£29,456	£121,320
Net Return	£4,395	£22,584	£36,968	£48,194	£36,105	£148,246
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change