Flat
E3
1 bed
1 bath
Bow Green E3
London, England · E3
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£17,076
↗ 10%After 5 Years
Change In Property Value
£73,610
↗ 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 | £25,380 | £25,761 | £26,147 | £26,801 | £27,471 | £131,559 |
| Total Expenses | £21,913 | £22,001 | £22,080 | £22,187 | £22,297 | £110,478 |
| Profit Before Tax | £3,468 | £3,760 | £4,067 | £4,613 | £5,174 | £21,082 |
| Profit After Tax | £2,809 | £3,046 | £3,294 | £3,737 | £4,191 | £17,076 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £2,814 | £13,846 | £22,572 | £29,391 | £22,063 | £90,686 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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