Flat
E1
3 beds
2 baths
Orchid Apartments, Crowder Street, London E1
London, England · E1
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£40,710
↗ 21%After 5 Years
Change In Property Value
£60,905
↗ 10%After 5 Years
Return On Investment
52%
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 | £29,003 | £29,101 | £29,236 | £29,374 | £29,534 | £146,248 |
| Profit Before Tax | £8,641 | £9,107 | £9,928 | £10,769 | £11,814 | £50,259 |
| Profit After Tax | £6,999 | £7,377 | £8,042 | £8,723 | £9,569 | £40,710 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £7,005 | £7,383 | £19,842 | £29,786 | £37,599 | £101,615 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change