Flat
E14
2 beds
2 baths
Orchard Place, Canning Town, London E14
London, England · E14
View property listing
Initial Investment
£239,100First YearProfit From Rental Income
£50,798
↗ 21%After 5 Years
Change In Property Value
£73,912
↗ 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 | £45,804 | £46,491 | £47,653 | £48,845 | £50,310 | £239,103 |
| Total Expenses | £34,988 | £35,102 | £35,262 | £35,425 | £35,614 | £176,390 |
| Profit Before Tax | £10,816 | £11,389 | £12,392 | £13,420 | £14,696 | £62,713 |
| Profit After Tax | £8,761 | £9,225 | £10,037 | £10,870 | £11,904 | £50,798 |
| Change In Property Value | £7 | £7 | £14,320 | £25,562 | £34,015 | £73,912 |
| Net Return | £8,768 | £9,232 | £24,358 | £36,432 | £45,919 | £124,709 |
| 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