Flat
E3
2 beds
2 baths
Bow Green E3
London, England · E3
View property listing
Initial Investment
£235,250First YearProfit From Rental Income
£51,469
↗ 22%After 5 Years
Change In Property Value
£72,776
↗ 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 | £45,516 | £46,199 | £47,354 | £48,538 | £49,994 | £237,600 |
| Total Expenses | £34,522 | £34,637 | £34,795 | £34,957 | £35,146 | £174,058 |
| Profit Before Tax | £10,994 | £11,562 | £12,559 | £13,580 | £14,848 | £63,542 |
| Profit After Tax | £8,905 | £9,365 | £10,172 | £11,000 | £12,027 | £51,469 |
| Change In Property Value | £7 | £7 | £14,100 | £25,169 | £33,493 | £72,776 |
| Net Return | £8,912 | £9,372 | £24,273 | £36,169 | £45,520 | £124,245 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change