Flat
E3
4 beds
2 baths
Blondin Street, Bow, Fish Island, Mile End, Bow, Old Ford, Olympic Park, London E3
London, England · E3
View property listing
Initial Investment
£301,747First YearProfit From Rental Income
£33,848
↗ 11%After 5 Years
Change In Property Value
£122,000
↗ 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 | £42,060 | £42,691 | £43,331 | £44,415 | £45,525 | £218,022 |
| Total Expenses | £35,002 | £35,116 | £35,221 | £35,371 | £35,524 | £176,234 |
| Profit Before Tax | £7,058 | £7,575 | £8,111 | £9,044 | £10,000 | £41,788 |
| Profit After Tax | £5,717 | £6,136 | £6,570 | £7,325 | £8,100 | £33,848 |
| Change In Property Value | £9 | £17,900 | £31,952 | £42,519 | £29,621 | £122,000 |
| Net Return | £5,726 | £24,036 | £38,521 | £49,844 | £37,722 | £155,849 |
| 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