Flat
E3
2 beds
2 baths
Bow Green E3
London, England · E3
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£49,797
↗ 22%After 5 Years
Change In Property Value
£70,712
↗ 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 | £44,232 | £44,895 | £46,018 | £47,168 | £48,583 | £230,897 |
| Total Expenses | £33,601 | £33,713 | £33,868 | £34,027 | £34,211 | £169,420 |
| Profit Before Tax | £10,631 | £11,183 | £12,150 | £13,141 | £14,372 | £61,477 |
| Profit After Tax | £8,611 | £9,058 | £9,841 | £10,644 | £11,641 | £49,797 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £8,618 | £9,065 | £23,542 | £35,099 | £44,184 | £120,508 |
| 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