Flat
E14
3 beds
3 baths
90 Orchard Place, London E14
London, England · E14
View property listing
Initial Investment
£438,250First YearProfit From Rental Income
£67,974
↗ 16%After 5 Years
Change In Property Value
£169,029
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £62,988 | £63,933 | £64,892 | £66,514 | £68,177 | £326,504 |
| Total Expenses | £48,196 | £48,340 | £48,477 | £48,681 | £48,890 | £242,585 |
| Profit Before Tax | £14,792 | £15,593 | £16,415 | £17,833 | £19,287 | £83,919 |
| Profit After Tax | £11,982 | £12,630 | £13,296 | £14,445 | £15,622 | £67,974 |
| Change In Property Value | £12 | £24,800 | £44,268 | £58,909 | £41,040 | £169,029 |
| Net Return | £11,994 | £37,430 | £57,564 | £73,353 | £56,662 | £237,004 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change