Flat
E3
2 beds
2 baths
Steward House, Bow E3
London, England · E3
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£28,931
↗ 20%After 5 Years
Change In Property Value
£45,421
↗ 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 | £28,404 | £28,830 | £29,551 | £30,290 | £31,198 | £148,273 |
| Total Expenses | £22,297 | £22,386 | £22,501 | £22,619 | £22,752 | £112,556 |
| Profit Before Tax | £6,107 | £6,444 | £7,050 | £7,671 | £8,446 | £35,717 |
| Profit After Tax | £4,946 | £5,220 | £5,710 | £6,213 | £6,841 | £28,931 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £4,951 | £5,224 | £14,510 | £21,922 | £27,745 | £74,351 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change