Flat
E14
3 beds
2 baths
Orchard Place, Agar House E14
London, England · E14
View property listing
Initial Investment
£534,250First YearProfit From Rental Income
£114,032
↗ 21%After 5 Years
Change In Property Value
£152,778
↗ 10%After 5 Years
Return On Investment
50%
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 | £94,680 | £96,100 | £98,503 | £100,965 | £103,994 | £494,242 |
| Total Expenses | £70,187 | £70,375 | £70,658 | £70,948 | £71,294 | £353,463 |
| Profit Before Tax | £24,493 | £25,725 | £27,844 | £30,017 | £32,700 | £140,780 |
| Profit After Tax | £19,839 | £20,837 | £22,554 | £24,314 | £26,487 | £114,032 |
| Change In Property Value | £15 | £15 | £29,601 | £52,837 | £70,311 | £152,778 |
| Net Return | £19,854 | £20,852 | £52,155 | £77,151 | £96,798 | £266,810 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change