Flat
E1
1 bed
1 bath
Orchid Apartments, 57 Crowder Street, London E1
London, England · E1
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£20,198
↗ 16%After 5 Years
Change In Property Value
£41,808
↗ 10%After 5 Years
Return On Investment
48%
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 | £25,836 | £26,224 | £26,879 | £27,551 | £28,378 | £134,867 |
| Total Expenses | £21,736 | £21,846 | £21,977 | £22,112 | £22,261 | £109,932 |
| Profit Before Tax | £4,100 | £4,378 | £4,902 | £5,439 | £6,117 | £24,935 |
| Profit After Tax | £3,321 | £3,546 | £3,970 | £4,405 | £4,955 | £20,198 |
| Change In Property Value | £4 | £4 | £8,100 | £14,459 | £19,241 | £41,808 |
| Net Return | £3,325 | £3,550 | £12,071 | £18,864 | £24,195 | £62,005 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change