Flat E1W 2 beds 2 baths

3 Merino Gardens, London Dock, Wapping, London E1W

London, England · E1W

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-5,965

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

28%

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	£47,400	£48,111	£49,314	£50,547	£52,063	£247,434
Total Expenses	£50,383	£50,500	£50,663	£50,830	£51,024	£253,399
Profit Before Tax	£-2,983	£-2,389	£-1,349	£-283	£1,039	£-5,965
Profit After Tax	£-2,983	£-2,389	£-1,349	£-283	£1,039	£-5,965
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£-2,972	£-2,378	£20,651	£38,987	£53,297	£107,587
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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