Flat
E3
3 beds
1 bath
Exmoor House, Bow E3
London, England · E3
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£12,121
↗ 9%After 5 Years
Change In Property Value
£59,297
↗ 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 | £20,448 | £20,755 | £21,066 | £21,593 | £22,133 | £105,994 |
| Total Expenses | £18,041 | £18,122 | £18,194 | £18,288 | £18,385 | £91,029 |
| Profit Before Tax | £2,407 | £2,633 | £2,872 | £3,304 | £3,748 | £14,965 |
| Profit After Tax | £1,950 | £2,133 | £2,327 | £2,677 | £3,036 | £12,121 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £1,954 | £10,833 | £17,856 | £23,342 | £17,433 | £71,418 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 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