Flat E1 2 beds 1 bath

Royal Mint Street, Tower Hill E1

London, England · E1

Initial Investment

First Year

£243,300First Year

Profit From Rental Income

After 5 Years

£-1,202

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£75,150

↗ 10%After 5 Years

Return On Investment

30%

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	£32,760	£33,251	£34,083	£34,935	£35,983	£171,012
Total Expenses	£34,159	£34,255	£34,381	£34,510	£34,657	£171,961
Profit Before Tax	£-1,399	£-1,003	£-298	£425	£1,326	£-950
Profit After Tax	£-1,399	£-1,003	£-298	£425	£1,074	£-1,202
Change In Property Value	£7	£7	£14,560	£25,990	£34,585	£75,150
Net Return	£-1,392	£-996	£14,262	£26,415	£35,659	£73,949
Return From Rental Income (%)	-1%	0%	0%	0%	0%	0%
Total Net Return (%)	-1%	0%	6%	11%	15%	30%

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