Flat
E14
1 bed
1 bath
Orchard Place, London E14
London, England · E14
View property listing
Initial Investment
£182,750First YearProfit From Rental Income
£25,778
↗ 14%After 5 Years
Change In Property Value
£75,654
↗ 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 | £28,200 | £28,623 | £29,052 | £29,779 | £30,523 | £146,177 |
| Total Expenses | £22,677 | £22,769 | £22,853 | £22,968 | £23,085 | £114,353 |
| Profit Before Tax | £5,523 | £5,854 | £6,199 | £6,811 | £7,438 | £31,824 |
| Profit After Tax | £4,474 | £4,741 | £5,021 | £5,517 | £6,025 | £25,778 |
| Change In Property Value | £6 | £11,100 | £19,814 | £26,366 | £18,369 | £75,654 |
| Net Return | £4,479 | £15,842 | £24,835 | £31,883 | £24,394 | £101,432 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 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