Flat
E14
3 beds
3 baths
Morris Road, London E14
London, England · E14
View property listing
Initial Investment
£380,250First YearProfit From Rental Income
£82,280
↗ 22%After 5 Years
Change In Property Value
£113,035
↗ 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 | £70,080 | £71,131 | £72,909 | £74,732 | £76,974 | £365,827 |
| Total Expenses | £52,452 | £52,603 | £52,824 | £53,050 | £53,317 | £264,247 |
| Profit Before Tax | £17,628 | £18,528 | £20,085 | £21,682 | £23,657 | £101,580 |
| Profit After Tax | £14,279 | £15,008 | £16,269 | £17,562 | £19,162 | £82,280 |
| Change In Property Value | £11 | £11 | £21,900 | £39,092 | £52,021 | £113,035 |
| Net Return | £14,290 | £15,019 | £38,170 | £56,655 | £71,183 | £195,315 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change