Flat E1 2 beds 2 baths

Meranti House Aldgate London E1

London, England · E1

Initial Investment

First Year

£300,000First Year

Profit From Rental Income

After 5 Years

£600

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£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

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