Terraced
E14
1 bed
2 baths
Morris Road, London E14
London, England · E14
View property listing
Initial Investment
£268,150First YearProfit From Rental Income
£56,591
↗ 21%After 5 Years
Change In Property Value
£82,480
↗ 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 | £49,164 | £49,901 | £51,149 | £52,428 | £54,001 | £256,643 |
| Total Expenses | £37,117 | £37,202 | £37,337 | £37,476 | £37,644 | £186,777 |
| Profit Before Tax | £12,047 | £12,699 | £13,812 | £14,951 | £16,356 | £69,866 |
| Profit After Tax | £9,758 | £10,287 | £11,187 | £12,111 | £13,249 | £56,591 |
| Change In Property Value | £8 | £8 | £15,980 | £28,525 | £37,958 | £82,480 |
| Net Return | £9,766 | £10,295 | £27,168 | £40,636 | £51,207 | £139,071 |
| 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