Flat E1 2 beds 1 bath

Mercer Court, Candle Street, Mile End E1

London, England · E1

Initial Investment

First Year

£45,820First Year

Profit From Rental Income

After 5 Years

£3,793

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£15,422

↗ 10%After 5 Years

Return On Investment

42%

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	£9,528	£9,671	£9,913	£10,161	£10,465	£49,737
Total Expenses	£8,880	£8,941	£9,008	£9,076	£9,149	£45,054
Profit Before Tax	£648	£730	£905	£1,084	£1,316	£4,683
Profit After Tax	£525	£592	£733	£878	£1,066	£3,793
Change In Property Value	£1	£1	£2,988	£5,334	£7,098	£15,422
Net Return	£526	£593	£3,721	£6,212	£8,163	£19,216
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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