Flat
E1
2 beds
2 baths
Meranti House, 84 Alie Street, London E1
London, England · E1
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£46,952
↗ 16%After 5 Years
Change In Property Value
£91,873
↗ 10%After 5 Years
Return On Investment
46%
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 | £56,784 | £57,636 | £59,077 | £60,554 | £62,370 | £296,420 |
| Total Expenses | £47,167 | £47,394 | £47,671 | £47,954 | £48,268 | £238,455 |
| Profit Before Tax | £9,617 | £10,241 | £11,405 | £12,599 | £14,102 | £57,965 |
| Profit After Tax | £7,790 | £8,295 | £9,238 | £10,205 | £11,423 | £46,952 |
| Change In Property Value | £9 | £9 | £17,800 | £31,774 | £42,282 | £91,873 |
| Net Return | £7,799 | £8,304 | £27,039 | £41,979 | £53,705 | £138,825 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change