Flat E3 2 beds 2 baths

Bow Green, Bow Common Lane, London E3

London, England · E3

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£23,938

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£93,375

↗ 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	£32,196	£32,679	£33,169	£33,998	£34,848	£166,891
Total Expenses	£27,259	£27,358	£27,448	£27,573	£27,700	£137,338
Profit Before Tax	£4,937	£5,321	£5,721	£6,426	£7,148	£29,553
Profit After Tax	£3,999	£4,310	£4,634	£5,205	£5,790	£23,938
Change In Property Value	£7	£13,700	£24,455	£32,542	£22,671	£93,375
Net Return	£4,005	£18,010	£29,089	£37,747	£28,461	£117,313
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