Flat
E14
2 beds
2 baths
East Quarter, Bow, London E14
London, England · E14
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£42,842
↗ 21%After 5 Years
Change In Property Value
£64,002
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,660 | £40,255 | £41,261 | £42,293 | £43,562 | £207,031 |
| Total Expenses | £30,565 | £30,670 | £30,814 | £30,961 | £31,130 | £154,139 |
| Profit Before Tax | £9,096 | £9,585 | £10,448 | £11,332 | £12,431 | £52,892 |
| Profit After Tax | £7,367 | £7,764 | £8,463 | £9,179 | £10,069 | £42,842 |
| Change In Property Value | £6 | £6 | £12,400 | £22,134 | £29,455 | £64,002 |
| Net Return | £7,374 | £7,770 | £20,863 | £31,314 | £39,524 | £106,844 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change