Flat
E3
2 beds
2 baths
Bow Green, Bow Common Lane, London E3
London, England · E3
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£41,681
↗ 21%After 5 Years
Change In Property Value
£60,905
↗ 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 | £38,088 | £38,659 | £39,626 | £40,616 | £41,835 | £198,825 |
| Total Expenses | £29,217 | £29,320 | £29,460 | £29,603 | £29,767 | £147,367 |
| Profit Before Tax | £8,871 | £9,339 | £10,166 | £11,014 | £12,068 | £51,458 |
| Profit After Tax | £7,185 | £7,565 | £8,234 | £8,921 | £9,775 | £41,681 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £7,191 | £7,571 | £20,035 | £29,985 | £37,804 | £102,585 |
| 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