Flat E16 1 bed 1 bath

Royal Crest Avenue, London E16

London, England · E16

Initial Investment

First Year

£90,218First Year

Profit From Rental Income

After 5 Years

£3,092

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£39,616

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,080	£13,276	£13,475	£13,812	£14,158	£67,801
Total Expenses	£12,659	£12,728	£12,789	£12,865	£12,942	£63,984
Profit Before Tax	£421	£548	£686	£947	£1,215	£3,818
Profit After Tax	£341	£444	£556	£767	£985	£3,092
Change In Property Value	£3	£5,813	£10,375	£13,807	£9,619	£39,616
Net Return	£344	£6,256	£10,931	£14,574	£10,603	£42,709
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

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