Flat E3 2 beds 2 baths

Bow Bell Tower, Pancras Way E3

London, England · E3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-1,450

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£18,804	£19,086	£19,563	£20,052	£20,654	£98,159
Total Expenses	£19,750	£19,825	£19,915	£20,008	£20,111	£99,609
Profit Before Tax	£-946	£-739	£-352	£44	£543	£-1,450
Profit After Tax	£-946	£-739	£-352	£44	£543	£-1,450
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-942	£-735	£7,648	£14,325	£19,546	£39,842
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	11%	15%	31%

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