Flat
E3
2 beds
2 baths
Bow Green E3
London, England · E3
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£50,610
↗ 22%After 5 Years
Change In Property Value
£71,744
↗ 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 | £44,868 | £45,541 | £46,680 | £47,847 | £49,282 | £234,217 |
| Total Expenses | £34,061 | £34,174 | £34,331 | £34,492 | £34,678 | £171,736 |
| Profit Before Tax | £10,807 | £11,367 | £12,349 | £13,355 | £14,604 | £62,481 |
| Profit After Tax | £8,754 | £9,207 | £10,002 | £10,817 | £11,829 | £50,610 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £8,761 | £9,214 | £23,903 | £35,629 | £44,847 | £122,354 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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