Flat
E14
2 beds
2 baths
Agar House, Orchard Place E14
London, England · E14
View property listing
Initial Investment
£233,150First YearProfit From Rental Income
£49,465
↗ 21%After 5 Years
Change In Property Value
£72,157
↗ 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 | £44,736 | £45,407 | £46,542 | £47,706 | £49,137 | £233,528 |
| Total Expenses | £34,206 | £34,320 | £34,476 | £34,636 | £34,822 | £172,460 |
| Profit Before Tax | £10,530 | £11,088 | £12,066 | £13,070 | £14,315 | £61,068 |
| Profit After Tax | £8,529 | £8,981 | £9,774 | £10,586 | £11,595 | £49,465 |
| Change In Property Value | £7 | £7 | £13,980 | £24,955 | £33,208 | £72,157 |
| Net Return | £8,536 | £8,988 | £23,754 | £35,541 | £44,803 | £121,622 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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