Flat E14 2 beds 2 baths

Orchard Place, Prinsep House E14

London, England · E14

Initial Investment

First Year

£239,625First Year

Profit From Rental Income

After 5 Years

£50,922

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£74,066

↗ 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	£45,900	£46,588	£47,753	£48,947	£50,415	£239,604
Total Expenses	£35,057	£35,172	£35,331	£35,494	£35,684	£176,738
Profit Before Tax	£10,843	£11,417	£12,422	£13,453	£14,732	£62,866
Profit After Tax	£8,783	£9,248	£10,062	£10,897	£11,933	£50,922
Change In Property Value	£7	£7	£14,350	£25,615	£34,087	£74,066
Net Return	£8,790	£9,255	£24,412	£36,512	£46,019	£124,988
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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