Flat
E14
2 beds
2 baths
Orchard Place, Canning Town, London E14
London, England · E14
View property listing
Initial Investment
£239,100First YearProfit From Rental Income
£35,679
↗ 15%After 5 Years
Change In Property Value
£97,601
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,372 | £36,918 | £37,471 | £38,408 | £39,368 | £188,537 |
| Total Expenses | £28,675 | £28,779 | £28,875 | £29,011 | £29,150 | £144,490 |
| Profit Before Tax | £7,698 | £8,139 | £8,596 | £9,397 | £10,219 | £44,048 |
| Profit After Tax | £6,235 | £6,592 | £6,963 | £7,612 | £8,277 | £35,679 |
| Change In Property Value | £7 | £14,320 | £25,561 | £34,015 | £23,697 | £97,601 |
| Net Return | £6,242 | £20,912 | £32,524 | £41,627 | £31,974 | £133,280 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change