Flat
E14
0 beds
1 bath
90 Orchard Place, London E14
London, England · E14
View property listing
Initial Investment
£155,100First YearProfit From Rental Income
£20,881
↗ 13%After 5 Years
Change In Property Value
£64,885
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,180 | £24,543 | £24,911 | £25,534 | £26,172 | £125,339 |
| Total Expenses | £19,733 | £19,820 | £19,897 | £20,001 | £20,108 | £99,560 |
| Profit Before Tax | £4,447 | £4,723 | £5,013 | £5,532 | £6,064 | £25,779 |
| Profit After Tax | £3,602 | £3,826 | £4,061 | £4,481 | £4,912 | £20,881 |
| Change In Property Value | £5 | £9,520 | £16,993 | £22,613 | £15,754 | £64,885 |
| Net Return | £3,607 | £13,346 | £21,054 | £27,094 | £20,666 | £85,767 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change