Flat
E3
2 beds
1 bath
Bow View Apartments, Bow Green, Bow E3
London, England · E3
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£50,226
↗ 22%After 5 Years
Change In Property Value
£71,228
↗ 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 | £44,556 | £45,224 | £46,355 | £47,514 | £48,939 | £232,588 |
| Total Expenses | £33,831 | £33,944 | £34,100 | £34,260 | £34,445 | £170,581 |
| Profit Before Tax | £10,725 | £11,280 | £12,255 | £13,254 | £14,494 | £62,007 |
| Profit After Tax | £8,687 | £9,137 | £9,926 | £10,736 | £11,740 | £50,226 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £8,694 | £9,144 | £23,727 | £35,369 | £44,520 | £121,454 |
| 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