Flat
E3
3 beds
2 baths
Bow Green E3
London, England · E3
View property listing
Initial Investment
£307,000First YearProfit From Rental Income
£68,898
↗ 22%After 5 Years
Change In Property Value
£93,938
↗ 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 | £58,752 | £59,633 | £61,124 | £62,652 | £64,532 | £306,693 |
| Total Expenses | £43,979 | £44,114 | £44,306 | £44,502 | £44,733 | £221,634 |
| Profit Before Tax | £14,773 | £15,520 | £16,818 | £18,150 | £19,799 | £85,060 |
| Profit After Tax | £11,966 | £12,571 | £13,623 | £14,701 | £16,037 | £68,898 |
| Change In Property Value | £9 | £9 | £18,200 | £32,488 | £43,232 | £93,938 |
| Net Return | £11,975 | £12,580 | £31,823 | £47,189 | £59,269 | £162,836 |
| 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