Flat
E3
2 beds
2 baths
Bow Green E3
London, England · E3
View property listing
Initial Investment
£235,250First YearProfit From Rental Income
£24,869
↗ 11%After 5 Years
Change In Property Value
£96,101
↗ 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 | £33,132 | £33,629 | £34,133 | £34,987 | £35,861 | £171,743 |
| Total Expenses | £27,997 | £28,096 | £28,188 | £28,315 | £28,445 | £141,040 |
| Profit Before Tax | £5,135 | £5,533 | £5,946 | £6,672 | £7,416 | £30,702 |
| Profit After Tax | £4,160 | £4,481 | £4,816 | £5,404 | £6,007 | £24,869 |
| Change In Property Value | £7 | £14,100 | £25,169 | £33,492 | £23,333 | £96,101 |
| Net Return | £4,167 | £18,582 | £29,985 | £38,897 | £29,340 | £120,970 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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