Flat
E3
1 bed
1 bath
Bow Green, Bow Common Lane, London E3
London, England · E3
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£1,073
↗ 1%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
32%
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 | £25,140 | £25,517 | £26,155 | £26,809 | £27,613 | £131,234 |
| Total Expenses | £25,740 | £25,824 | £25,931 | £26,040 | £26,163 | £129,697 |
| Profit Before Tax | £-600 | £-307 | £224 | £769 | £1,450 | £1,537 |
| Profit After Tax | £-600 | £-307 | £182 | £623 | £1,175 | £1,073 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-595 | £-301 | £10,882 | £19,723 | £26,591 | £56,300 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change