Flat
E3
1 bed
1 bath
Bow Road, Bow, London E3
London, England · E3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£23,438
↗ 20%After 5 Years
Change In Property Value
£38,711
↗ 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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £19,300 | £19,382 | £19,486 | £19,593 | £19,713 | £97,475 |
| Profit Before Tax | £4,916 | £5,197 | £5,707 | £6,230 | £6,885 | £28,936 |
| Profit After Tax | £3,982 | £4,210 | £4,623 | £5,047 | £5,577 | £23,438 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,986 | £4,213 | £12,123 | £18,434 | £23,392 | £62,149 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change