Flat E3 0 beds 1 bath

Bow Common Lane, London E3

London, England · E3

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£33,972

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£51,511

↗ 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	£32,220	£32,703	£33,521	£34,359	£35,390	£168,193
Total Expenses	£25,020	£25,114	£25,239	£25,367	£25,512	£126,252
Profit Before Tax	£7,200	£7,589	£8,282	£8,992	£9,877	£41,941
Profit After Tax	£5,832	£6,147	£6,708	£7,284	£8,001	£33,972
Change In Property Value	£5	£5	£9,980	£17,815	£23,706	£51,511
Net Return	£5,837	£6,152	£16,689	£25,098	£31,707	£85,483
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change