Flat E1 3 beds 2 baths

Orchid Apartments, Crowder Street, London E1

London, England · E1

Initial Investment

First Year

£195,000First Year

Profit From Rental Income

After 5 Years

£30,415

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£60,905

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,644	£38,209	£39,164	£40,143	£41,347	£196,507
Total Expenses	£31,437	£31,591	£31,778	£31,970	£32,181	£158,957
Profit Before Tax	£6,207	£6,617	£7,386	£8,173	£9,166	£37,550
Profit After Tax	£5,028	£5,360	£5,982	£6,620	£7,425	£30,415
Change In Property Value	£6	£6	£11,800	£21,063	£28,029	£60,905
Net Return	£5,034	£5,366	£17,783	£27,684	£35,454	£91,320
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change