Flat E14 0 beds 1 bath

Douglass Tower, Orchard Place E14

London, England · E14

Initial Investment

First Year

£126,575First Year

Profit From Rental Income

After 5 Years

£24,232

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,724

↗ 10%After 5 Years

Return On Investment

51%

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	£25,248	£25,627	£26,267	£26,924	£27,732	£131,798
Total Expenses	£20,177	£20,260	£20,367	£20,477	£20,600	£101,882
Profit Before Tax	£5,071	£5,366	£5,900	£6,447	£7,131	£29,916
Profit After Tax	£4,108	£4,347	£4,779	£5,222	£5,776	£24,232
Change In Property Value	£4	£4	£7,890	£14,084	£18,742	£40,724
Net Return	£4,112	£4,351	£12,669	£19,306	£24,518	£64,956
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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