Terraced
E14
3 beds
2 baths
Morris Road, London E14
London, England · E14
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£55,215
↗ 21%After 5 Years
Change In Property Value
£80,518
↗ 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 | £48,000 | £48,720 | £49,938 | £51,186 | £52,722 | £250,566 |
| Total Expenses | £36,247 | £36,330 | £36,463 | £36,598 | £36,763 | £182,400 |
| Profit Before Tax | £11,754 | £12,390 | £13,475 | £14,588 | £15,959 | £68,167 |
| Profit After Tax | £9,520 | £10,036 | £10,915 | £11,816 | £12,927 | £55,215 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £9,528 | £10,044 | £26,515 | £39,663 | £49,983 | £135,733 |
| 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