Flat
E3
2 beds
2 baths
Maltings Close, Bromley By Bow E3
London, England · E3
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-1,665
↘ -1%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
31%
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 | £18,336 | £18,611 | £19,076 | £19,553 | £20,140 | £95,716 |
| Total Expenses | £19,307 | £19,380 | £19,470 | £19,561 | £19,663 | £97,381 |
| Profit Before Tax | £-971 | £-769 | £-394 | £-8 | £477 | £-1,665 |
| Profit After Tax | £-971 | £-769 | £-394 | £-8 | £477 | £-1,665 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £-967 | £-765 | £7,407 | £13,915 | £19,005 | £38,594 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change