Flat
E14
1 bed
1 bath
Morris Road, London E14
London, England · E14
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£74,393
↗ 22%After 5 Years
Change In Property Value
£103,229
↗ 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 | £63,996 | £64,956 | £66,580 | £68,244 | £70,292 | £334,068 |
| Total Expenses | £48,075 | £48,217 | £48,422 | £48,632 | £48,880 | £242,225 |
| Profit Before Tax | £15,921 | £16,739 | £18,158 | £19,612 | £21,412 | £91,843 |
| Profit After Tax | £12,896 | £13,559 | £14,708 | £15,886 | £17,344 | £74,393 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £12,906 | £13,569 | £34,708 | £51,586 | £64,851 | £177,621 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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