Flat SE1 2 beds 1 bath

Morley Street, London SE1

London, England · SE1

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£23,452

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 10%After 5 Years

Return On Investment

49%

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	£27,120	£27,527	£28,215	£28,920	£29,788	£141,570
Total Expenses	£22,276	£22,383	£22,514	£22,648	£22,797	£112,617
Profit Before Tax	£4,845	£5,144	£5,701	£6,272	£6,991	£28,953
Profit After Tax	£3,924	£4,167	£4,618	£5,080	£5,663	£23,452
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£3,928	£4,171	£13,018	£20,075	£25,616	£66,808
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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