Flat E3 3 beds 2 baths

Bow Green, Bow Common Lane, London E3

London, England · E3

Initial Investment

First Year

£254,500First Year

Profit From Rental Income

After 5 Years

£56,149

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£78,454

↗ 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	£49,068	£49,804	£51,049	£52,325	£53,895	£256,142
Total Expenses	£37,060	£37,179	£37,347	£37,518	£37,718	£186,822
Profit Before Tax	£12,008	£12,625	£13,702	£14,807	£16,177	£69,319
Profit After Tax	£9,727	£10,226	£11,099	£11,994	£13,103	£56,149
Change In Property Value	£8	£8	£15,200	£27,133	£36,106	£78,454
Net Return	£9,734	£10,234	£26,299	£39,126	£49,209	£134,602
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change