Flat
E14
1 bed
1 bath
Moro Apartments, New Festival Avenue E14
London, England · E14
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£22,141
↗ 19%After 5 Years
Change In Property Value
£38,195
↗ 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 | £23,664 | £24,019 | £24,619 | £25,235 | £25,992 | £123,529 |
| Total Expenses | £19,046 | £19,128 | £19,231 | £19,336 | £19,454 | £96,195 |
| Profit Before Tax | £4,618 | £4,891 | £5,389 | £5,899 | £6,538 | £27,334 |
| Profit After Tax | £3,740 | £3,962 | £4,365 | £4,778 | £5,295 | £22,141 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £3,744 | £3,966 | £11,765 | £17,987 | £22,873 | £60,335 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 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