Flat E14 0 beds 1 bath

90 Orchard Place, London E14

London, England · E14

Initial Investment

First Year

£155,100First Year

Profit From Rental Income

After 5 Years

£30,955

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£49,137

↗ 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	£30,456	£30,913	£31,686	£32,478	£33,452	£158,984
Total Expenses	£23,931	£24,023	£24,143	£24,266	£24,406	£120,768
Profit Before Tax	£6,525	£6,890	£7,543	£8,212	£9,046	£38,216
Profit After Tax	£5,285	£5,581	£6,110	£6,652	£7,327	£30,955
Change In Property Value	£5	£5	£9,520	£16,994	£22,614	£49,137
Net Return	£5,290	£5,586	£15,630	£23,645	£29,941	£80,092
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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