Flat E16 3 beds 1 bath

Royal Crest Avenue, London E16

London, England · E16

Initial Investment

First Year

£48,250First Year

Profit From Rental Income

After 5 Years

£-2,701

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£21,469

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,092	£7,198	£7,306	£7,489	£7,676	£36,762
Total Expenses	£7,777	£7,837	£7,889	£7,949	£8,011	£39,463
Profit Before Tax	£-685	£-639	£-583	£-460	£-334	£-2,701
Profit After Tax	£-685	£-639	£-583	£-460	£-334	£-2,701
Change In Property Value	£2	£3,150	£5,623	£7,482	£5,213	£21,469
Net Return	£-683	£2,511	£5,040	£7,022	£4,878	£18,768
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	15%	10%	39%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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