Flat
E14
1 bed
1 bath
Morello House, 12 Leamouth Road, London E14
London, England · E14
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£26,299
↗ 19%After 5 Years
Change In Property Value
£43,356
↗ 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 | £26,868 | £27,271 | £27,953 | £28,652 | £29,511 | £140,255 |
| Total Expenses | £21,350 | £21,437 | £21,548 | £21,661 | £21,790 | £107,786 |
| Profit Before Tax | £5,518 | £5,834 | £6,405 | £6,990 | £7,721 | £32,468 |
| Profit After Tax | £4,469 | £4,726 | £5,188 | £5,662 | £6,254 | £26,299 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £4,474 | £4,730 | £13,588 | £20,656 | £26,207 | £69,655 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 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