Flat
E1
1 bed
1 bath
Morris House, Commercial Road E1
London, England · E1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£17,464
↗ 18%After 5 Years
Change In Property Value
£32,001
↗ 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 | £19,776 | £20,073 | £20,574 | £21,089 | £21,721 | £103,233 |
| Total Expenses | £16,164 | £16,237 | £16,328 | £16,420 | £16,524 | £81,673 |
| Profit Before Tax | £3,612 | £3,836 | £4,247 | £4,668 | £5,198 | £21,561 |
| Profit After Tax | £2,926 | £3,107 | £3,440 | £3,781 | £4,210 | £17,464 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £2,929 | £3,110 | £9,640 | £14,849 | £18,937 | £49,465 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change