Flat E3 2 beds 2 baths

Bow Common Ln, London E3

London, England · E3

Initial Investment

First Year

£221,250First Year

Profit From Rental Income

After 5 Years

£48,078

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£68,647

↗ 10%After 5 Years

Return On Investment

53%

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	£42,936	£43,580	£44,670	£45,786	£47,160	£224,132
Total Expenses	£32,677	£32,788	£32,940	£33,095	£33,275	£164,776
Profit Before Tax	£10,259	£10,792	£11,730	£12,691	£13,885	£59,356
Profit After Tax	£8,309	£8,742	£9,501	£10,280	£11,246	£48,078
Change In Property Value	£7	£7	£13,300	£23,741	£31,592	£68,647
Net Return	£8,316	£8,748	£22,801	£34,021	£42,839	£116,725
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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