Flat E3 1 bed 1 bath

Bow Common Ln, London E3

London, England · E3

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£37,431

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£55,743

↗ 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	£34,860	£35,383	£36,267	£37,174	£38,289	£181,974
Total Expenses	£26,911	£27,009	£27,140	£27,275	£27,429	£135,763
Profit Before Tax	£7,950	£8,374	£9,127	£9,899	£10,860	£46,211
Profit After Tax	£6,439	£6,783	£7,393	£8,019	£8,797	£37,431
Change In Property Value	£5	£5	£10,800	£19,278	£25,654	£55,743
Net Return	£6,444	£6,788	£18,193	£27,297	£34,451	£93,174
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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