Flat E16 0 beds 1 bath

Royal Crest Avenue, London E16

London, England · E16

Initial Investment

First Year

£149,150First Year

Profit From Rental Income

After 5 Years

£9,765

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£62,568

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,652	£20,962	£21,276	£21,808	£22,353	£107,051
Total Expenses	£18,834	£18,915	£18,987	£19,082	£19,179	£94,996
Profit Before Tax	£1,818	£2,047	£2,289	£2,726	£3,174	£12,055
Profit After Tax	£1,473	£1,658	£1,854	£2,208	£2,571	£9,765
Change In Property Value	£5	£9,180	£16,386	£21,806	£15,191	£62,568
Net Return	£1,478	£10,838	£18,241	£24,014	£17,762	£72,333
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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