Flat
E1
2 beds
2 baths
Meranti House, Goodman's Fields E1
London, England · E1
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£64,623
↗ 22%After 5 Years
Change In Property Value
£91,873
↗ 10%After 5 Years
Return On Investment
52%
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 | £42,989 | £43,120 | £43,307 | £43,499 | £43,723 | £216,639 |
| Profit Before Tax | £13,795 | £14,515 | £15,769 | £17,055 | £18,647 | £79,781 |
| Profit After Tax | £11,174 | £11,758 | £12,773 | £13,814 | £15,104 | £64,623 |
| Change In Property Value | £9 | £9 | £17,800 | £31,774 | £42,282 | £91,873 |
| Net Return | £11,183 | £11,766 | £30,573 | £45,588 | £57,386 | £156,496 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change