Flat
E3
2 beds
2 baths
Bow Green, Bow Common Lane, London E3
London, England · E3
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£19,449
↗ 10%After 5 Years
Change In Property Value
£80,425
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,732 | £28,148 | £28,570 | £29,284 | £30,017 | £143,751 |
| Total Expenses | £23,756 | £23,848 | £23,931 | £24,045 | £24,160 | £119,741 |
| Profit Before Tax | £3,976 | £4,300 | £4,639 | £5,240 | £5,856 | £24,011 |
| Profit After Tax | £3,220 | £3,483 | £3,758 | £4,244 | £4,744 | £19,449 |
| Change In Property Value | £6 | £11,800 | £21,063 | £28,029 | £19,527 | £80,425 |
| Net Return | £3,226 | £15,283 | £24,821 | £32,273 | £24,270 | £99,874 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change