Flat E1 1 bed 1 bath

85 Royal Mint Street, Tower Hill E1

London, England · E1

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£28,737

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£57,808

↗ 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	£35,724	£36,260	£37,166	£38,096	£39,238	£186,484
Total Expenses	£29,863	£30,011	£30,189	£30,371	£30,572	£151,006
Profit Before Tax	£5,861	£6,249	£6,978	£7,724	£8,666	£35,478
Profit After Tax	£4,747	£5,062	£5,652	£6,257	£7,020	£28,737
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£4,753	£5,067	£16,852	£26,249	£33,624	£86,545
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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