Flat
E3
2 beds
1 bath
Lexington Building, Bow Quarter, London E3
London, England · E3
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£42,540
↗ 21%After 5 Years
Change In Property Value
£61,937
↗ 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 | £38,736 | £39,317 | £40,300 | £41,307 | £42,547 | £202,207 |
| Total Expenses | £29,679 | £29,783 | £29,924 | £30,069 | £30,235 | £149,689 |
| Profit Before Tax | £9,057 | £9,534 | £10,376 | £11,239 | £12,312 | £52,518 |
| Profit After Tax | £7,336 | £7,723 | £8,405 | £9,103 | £9,972 | £42,540 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £7,342 | £7,729 | £20,405 | £30,524 | £38,477 | £104,477 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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