Flat E16 0 beds 1 bath

7 Royal Crest Avenue, London E16

London, England · E16

Initial Investment

First Year

£176,800First Year

Profit From Rental Income

After 5 Years

£12,938

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£73,337

↗ 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	£24,216	£24,579	£24,948	£25,572	£26,211	£125,526
Total Expenses	£21,732	£21,818	£21,896	£22,000	£22,107	£109,553
Profit Before Tax	£2,484	£2,761	£3,052	£3,571	£4,104	£15,973
Profit After Tax	£2,012	£2,237	£2,472	£2,893	£3,324	£12,938
Change In Property Value	£5	£10,760	£19,207	£25,559	£17,806	£73,337
Net Return	£2,018	£12,997	£21,679	£28,452	£21,130	£86,275
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