Flat
E3
0 beds
1 bath
Bow Common Lane, London E3
London, England · E3
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£15,118
↗ 9%After 5 Years
Change In Property Value
£68,021
↗ 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 | £23,448 | £23,800 | £24,157 | £24,761 | £25,380 | £121,545 |
| Total Expenses | £20,400 | £20,485 | £20,562 | £20,664 | £20,769 | £102,880 |
| Profit Before Tax | £3,048 | £3,314 | £3,595 | £4,096 | £4,611 | £18,664 |
| Profit After Tax | £2,469 | £2,685 | £2,912 | £3,318 | £3,735 | £15,118 |
| Change In Property Value | £5 | £9,980 | £17,814 | £23,706 | £16,515 | £68,021 |
| Net Return | £2,474 | £12,665 | £20,726 | £27,024 | £20,250 | £83,139 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 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