Flat E14 2 beds 2 baths

90 Orchard Place, London E14

London, England · E14

Initial Investment

First Year

£300,000First Year

Profit From Rental Income

After 5 Years

£65,216

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£91,873

↗ 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	£56,940	£57,794	£59,239	£60,720	£62,542	£297,235
Total Expenses	£43,005	£43,136	£43,324	£43,516	£43,740	£216,720
Profit Before Tax	£13,935	£14,658	£15,915	£17,204	£18,801	£80,514
Profit After Tax	£11,288	£11,873	£12,891	£13,936	£15,229	£65,216
Change In Property Value	£9	£9	£17,800	£31,774	£42,282	£91,873
Net Return	£11,296	£11,882	£30,692	£45,709	£57,511	£157,090
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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