Flat E16 3 beds 1 bath

Royal Crest Avenue, London E16

London, England · E16

Initial Investment

First Year

£153,875First Year

Profit From Rental Income

After 5 Years

£10,318

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£64,408

↗ 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	£21,264	£21,583	£21,907	£22,454	£23,016	£110,224
Total Expenses	£19,329	£19,411	£19,484	£19,581	£19,680	£97,485
Profit Before Tax	£1,935	£2,172	£2,422	£2,873	£3,336	£12,739
Profit After Tax	£1,567	£1,759	£1,962	£2,327	£2,702	£10,318
Change In Property Value	£5	£9,450	£16,868	£22,447	£15,638	£64,408
Net Return	£1,572	£11,209	£18,831	£24,775	£18,340	£74,727
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

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