Flat
E3
1 bed
1 bath
Violet Road, Bow, London E3
London, England · E3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£17,040
↗ 18%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
51%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £15,839 | £15,914 | £16,006 | £16,101 | £16,205 | £80,066 |
| Profit Before Tax | £3,529 | £3,744 | £4,144 | £4,553 | £5,068 | £21,037 |
| Profit After Tax | £2,858 | £3,033 | £3,356 | £3,688 | £4,105 | £17,040 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,861 | £3,036 | £9,356 | £14,398 | £18,357 | £48,009 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change