Flat E3 3 beds 2 baths

Merchants Walk Development, Bow E3

London, England · E3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£17,542

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£25,848	£26,236	£26,629	£27,295	£27,977	£133,985
Total Expenses	£22,281	£22,370	£22,450	£22,559	£22,669	£112,329
Profit Before Tax	£3,567	£3,866	£4,179	£4,736	£5,308	£21,656
Profit After Tax	£2,889	£3,131	£3,385	£3,836	£4,299	£17,542
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£2,895	£14,131	£23,020	£29,965	£22,502	£92,514
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change