Flat
E14
3 beds
2 baths
Orchard Place, Canning Town, London E14
London, England · E14
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£43,929
↗ 15%After 5 Years
Change In Property Value
£115,867
↗ 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 | £43,176 | £43,824 | £44,481 | £45,593 | £46,733 | £223,807 |
| Total Expenses | £33,666 | £33,781 | £33,888 | £34,041 | £34,198 | £169,574 |
| Profit Before Tax | £9,510 | £10,043 | £10,593 | £11,552 | £12,535 | £54,233 |
| Profit After Tax | £7,703 | £8,134 | £8,580 | £9,357 | £10,154 | £43,929 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £7,711 | £25,135 | £38,926 | £49,738 | £38,286 | £159,796 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 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