Flat
E3
0 beds
0 baths
Roach Road, Bow, London E3
London, England · E3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£43,952
↗ 24%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
56%
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 | £36,996 | £37,551 | £38,490 | £39,452 | £40,636 | £193,124 |
| Total Expenses | £27,521 | £27,622 | £27,759 | £27,899 | £28,060 | £138,862 |
| Profit Before Tax | £9,475 | £9,929 | £10,731 | £11,553 | £12,575 | £54,262 |
| Profit After Tax | £7,675 | £8,042 | £8,692 | £9,358 | £10,186 | £43,952 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £7,680 | £8,048 | £19,692 | £28,993 | £36,315 | £100,728 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change