Flat
E3
3 beds
2 baths
Bow Green E3
London, England · E3
View property listing
Initial Investment
£307,000First YearProfit From Rental Income
£34,568
↗ 11%After 5 Years
Change In Property Value
£124,046
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,768 | £43,410 | £44,061 | £45,162 | £46,291 | £221,692 |
| Total Expenses | £35,556 | £35,670 | £35,776 | £35,928 | £36,084 | £179,015 |
| Profit Before Tax | £7,212 | £7,739 | £8,284 | £9,234 | £10,207 | £42,677 |
| Profit After Tax | £5,842 | £6,269 | £6,710 | £7,479 | £8,268 | £34,568 |
| Change In Property Value | £9 | £18,200 | £32,487 | £43,231 | £30,118 | £124,046 |
| Net Return | £5,851 | £24,469 | £39,198 | £50,711 | £38,386 | £158,614 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change