Flat
E14
1 bed
1 bath
Agar House, Orchard Place E14
London, England · E14
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£24,830
↗ 14%After 5 Years
Change In Property Value
£73,610
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,432 | £27,843 | £28,261 | £28,968 | £29,692 | £142,196 |
| Total Expenses | £22,118 | £22,209 | £22,292 | £22,404 | £22,519 | £111,541 |
| Profit Before Tax | £5,314 | £5,635 | £5,970 | £6,564 | £7,173 | £30,655 |
| Profit After Tax | £4,305 | £4,564 | £4,835 | £5,316 | £5,810 | £24,830 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £4,310 | £15,364 | £24,114 | £30,970 | £23,682 | £98,440 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change