Flat E3 2 beds 2 baths

Bow Green E3

London, England · E3

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£23,472

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£92,012

↗ 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	£31,728	£32,204	£32,687	£33,504	£34,342	£164,465
Total Expenses	£26,891	£26,989	£27,078	£27,201	£27,328	£135,486
Profit Before Tax	£4,837	£5,215	£5,609	£6,303	£7,014	£28,978
Profit After Tax	£3,918	£4,224	£4,543	£5,105	£5,681	£23,472
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£3,925	£17,725	£28,641	£37,172	£28,021	£115,484
Return From Rental Income (%)	2%	2%	2%	2%	3%	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