Flat
E14
1 bed
1 bath
Agar House, Orchard Place E14
London, England · E14
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£36,243
↗ 20%After 5 Years
Change In Property Value
£55,743
↗ 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 | £34,548 | £35,066 | £35,943 | £36,841 | £37,947 | £180,345 |
| Total Expenses | £26,879 | £26,977 | £27,108 | £27,241 | £27,395 | £135,600 |
| Profit Before Tax | £7,669 | £8,089 | £8,835 | £9,600 | £10,552 | £44,745 |
| Profit After Tax | £6,212 | £6,552 | £7,156 | £7,776 | £8,547 | £36,243 |
| Change In Property Value | £5 | £5 | £10,800 | £19,278 | £25,654 | £55,743 |
| Net Return | £6,217 | £6,558 | £17,957 | £27,054 | £34,201 | £91,987 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change