Flat
E14
1 bed
1 bath
Colman's Wharf, Morris Road, London E14
London, England · E14
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£40,832
↗ 21%After 5 Years
Change In Property Value
£61,421
↗ 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 | £38,076 | £38,647 | £39,613 | £40,604 | £41,822 | £198,762 |
| Total Expenses | £29,414 | £29,517 | £29,657 | £29,800 | £29,964 | £148,353 |
| Profit Before Tax | £8,662 | £9,130 | £9,956 | £10,804 | £11,857 | £50,409 |
| Profit After Tax | £7,016 | £7,395 | £8,065 | £8,751 | £9,605 | £40,832 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £7,022 | £7,401 | £19,965 | £29,993 | £37,871 | £102,253 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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