Terraced E14 3 beds 2 baths

Morris Road, London E14

London, England · E14

Initial Investment

First Year

£258,000First Year

Profit From Rental Income

After 5 Years

£54,493

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£79,486

↗ 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	£47,388	£48,099	£49,301	£50,534	£52,050	£247,372
Total Expenses	£35,789	£35,871	£36,002	£36,136	£36,299	£180,097
Profit Before Tax	£11,599	£12,228	£13,299	£14,397	£15,751	£67,275
Profit After Tax	£9,396	£9,904	£10,772	£11,662	£12,758	£54,493
Change In Property Value	£8	£8	£15,400	£27,490	£36,581	£79,486
Net Return	£9,403	£9,912	£26,173	£39,152	£49,339	£133,979
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change