Flat
E1
1 bed
1 bath
85 Royal Mint Street, London, Greater London E1
London, England · E1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£26,815
↗ 16%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
47%
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 | £33,492 | £33,994 | £34,844 | £35,715 | £36,787 | £174,833 |
| Total Expenses | £28,028 | £28,166 | £28,334 | £28,506 | £28,695 | £141,728 |
| Profit Before Tax | £5,464 | £5,828 | £6,510 | £7,210 | £8,092 | £33,104 |
| Profit After Tax | £4,426 | £4,721 | £5,273 | £5,840 | £6,555 | £26,815 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £4,431 | £4,726 | £15,773 | £24,583 | £31,496 | £81,010 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change