Flat E3 1 bed 1 bath

Park East Building, Bow Quarter, London E3

London, England · E3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-4,278

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

28%

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	£12,924	£13,118	£13,446	£13,782	£14,195	£67,465
Total Expenses	£14,203	£14,268	£14,344	£14,422	£14,506	£71,743
Profit Before Tax	£-1,279	£-1,151	£-898	£-640	£-310	£-4,278
Profit After Tax	£-1,279	£-1,151	£-898	£-640	£-310	£-4,278
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£-1,276	£-1,148	£4,602	£9,178	£12,754	£24,110
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-2%	-1%	5%	11%	15%	28%

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