Flat E14 1 bed 1 bath

Agar House, 79 Orchard Place, London, Greater London E14

London, England · E14

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£458

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£55,743

↗ 10%After 5 Years

Return On Investment

32%

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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£25,945	£26,028	£26,135	£26,245	£26,368	£130,721
Profit Before Tax	£-745	£-450	£82	£628	£1,311	£827
Profit After Tax	£-745	£-450	£82	£509	£1,062	£458
Change In Property Value	£5	£5	£10,800	£19,278	£25,654	£55,743
Net Return	£-739	£-445	£10,882	£19,787	£26,716	£56,202
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

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