Flat
E1W
2 beds
2 baths
3 Merino Gardens, London Dock, Wapping, London E1W
London, England · E1W
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£-3,146
↘ -1%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
29%
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 | £48,000 | £48,720 | £49,938 | £51,186 | £52,722 | £250,566 |
| Total Expenses | £50,443 | £50,561 | £50,725 | £50,894 | £51,090 | £253,712 |
| Profit Before Tax | £-2,443 | £-1,841 | £-787 | £292 | £1,632 | £-3,146 |
| Profit After Tax | £-2,443 | £-1,841 | £-787 | £292 | £1,632 | £-3,146 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £-2,432 | £-1,829 | £21,213 | £39,563 | £53,890 | £110,405 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 10% | 14% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change