Flat
E1
2 beds
2 baths
Meranti House, Goodmans Fields, 84 Alie Street E1
London, England · E1
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£600
↗ 0%After 5 Years
Change In Property Value
£91,873
↗ 10%After 5 Years
Return On Investment
31%
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 | £40,056 | £40,657 | £41,673 | £42,715 | £43,997 | £209,098 |
| Total Expenses | £41,316 | £41,422 | £41,567 | £41,715 | £41,886 | £207,907 |
| Profit Before Tax | £-1,260 | £-766 | £106 | £1,000 | £2,111 | £1,191 |
| Profit After Tax | £-1,260 | £-766 | £106 | £810 | £1,710 | £600 |
| Change In Property Value | £9 | £9 | £17,800 | £31,774 | £42,282 | £91,873 |
| Net Return | £-1,251 | £-757 | £17,907 | £32,584 | £43,991 | £92,473 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change