Flat
E14
2 beds
2 baths
90 Orchard Place, London E14
London, England · E14
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£46,425
↗ 15%After 5 Years
Change In Property Value
£121,320
↗ 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 | £45,216 | £45,894 | £46,583 | £47,747 | £48,941 | £234,381 |
| Total Expenses | £35,157 | £35,275 | £35,385 | £35,543 | £35,705 | £177,066 |
| Profit Before Tax | £10,059 | £10,619 | £11,198 | £12,204 | £13,236 | £57,315 |
| Profit After Tax | £8,148 | £8,601 | £9,070 | £9,885 | £10,721 | £46,425 |
| Change In Property Value | £9 | £17,800 | £31,773 | £42,281 | £29,456 | £121,320 |
| Net Return | £8,156 | £26,402 | £40,843 | £52,166 | £40,177 | £167,745 |
| 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