Flat E1 1 bed 1 bath

Mercer Court E1

London, England · E1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£13,336

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

49%

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	£17,868	£18,136	£18,589	£19,054	£19,626	£93,273
Total Expenses	£15,182	£15,261	£15,356	£15,452	£15,558	£76,809
Profit Before Tax	£2,686	£2,875	£3,234	£3,602	£4,068	£16,464
Profit After Tax	£2,176	£2,329	£2,619	£2,918	£3,295	£13,336
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£2,179	£2,331	£8,219	£12,914	£16,597	£42,240
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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