Flat
E16
3 beds
3 baths
Seagull Lane Western Gateway, London E16
London, England · E16
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£20,148
↗ 8%After 5 Years
Change In Property Value
£98,146
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,400 | £32,886 | £33,379 | £34,214 | £35,069 | £167,948 |
| Total Expenses | £28,406 | £28,505 | £28,595 | £28,720 | £28,848 | £143,074 |
| Profit Before Tax | £3,994 | £4,381 | £4,784 | £5,494 | £6,221 | £24,874 |
| Profit After Tax | £3,235 | £3,549 | £3,875 | £4,450 | £5,039 | £20,148 |
| Change In Property Value | £7 | £14,400 | £25,704 | £34,205 | £23,829 | £98,146 |
| Net Return | £3,242 | £17,949 | £29,580 | £38,655 | £28,868 | £118,294 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change