Flat
E1
2 beds
1 bath
Mercer Court, Candle Street, Mile End E1
London, England · E1
View property listing
Initial Investment
£45,820First YearProfit From Rental Income
£-8,509
↘ -19%After 5 Years
Change In Property Value
£15,422
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,720 | £6,821 | £6,991 | £7,166 | £7,381 | £35,079 |
| Total Expenses | £8,599 | £8,656 | £8,716 | £8,777 | £8,841 | £43,588 |
| Profit Before Tax | £-1,879 | £-1,835 | £-1,724 | £-1,611 | £-1,460 | £-8,509 |
| Profit After Tax | £-1,879 | £-1,835 | £-1,724 | £-1,611 | £-1,460 | £-8,509 |
| Change In Property Value | £1 | £1 | £2,988 | £5,334 | £7,098 | £15,422 |
| Net Return | £-1,878 | £-1,833 | £1,264 | £3,723 | £5,638 | £6,913 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change