Flat
E3
2 beds
2 baths
Bow Green, 120 Bow Common Lane, London, London E3
London, England · E3
View property listing
Initial Investment
£233,150First YearProfit From Rental Income
£50,972
↗ 22%After 5 Years
Change In Property Value
£72,157
↗ 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 | £45,132 | £45,809 | £46,954 | £48,128 | £49,572 | £235,595 |
| Total Expenses | £34,246 | £34,360 | £34,517 | £34,678 | £34,865 | £172,667 |
| Profit Before Tax | £10,886 | £11,449 | £12,437 | £13,450 | £14,706 | £62,928 |
| Profit After Tax | £8,818 | £9,274 | £10,074 | £10,894 | £11,912 | £50,972 |
| Change In Property Value | £7 | £7 | £13,980 | £24,955 | £33,208 | £72,157 |
| Net Return | £8,825 | £9,281 | £24,054 | £35,849 | £45,120 | £123,129 |
| 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