Flat
E3
2 beds
2 baths
Devons Road, Bow, London E3
London, England · E3
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£26,399
↗ 20%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
52%
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 | £26,472 | £26,869 | £27,541 | £28,229 | £29,076 | £138,187 |
| Total Expenses | £20,914 | £21,000 | £21,110 | £21,223 | £21,350 | £105,596 |
| Profit Before Tax | £5,558 | £5,869 | £6,431 | £7,007 | £7,726 | £32,592 |
| Profit After Tax | £4,502 | £4,754 | £5,209 | £5,676 | £6,258 | £26,399 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £4,506 | £4,758 | £13,409 | £20,313 | £25,736 | £68,723 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change