Flat
E16
2 beds
1 bath
Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£127,625First YearProfit From Rental Income
£7,349
↗ 6%After 5 Years
Change In Property Value
£54,185
↗ 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 | £17,892 | £18,160 | £18,433 | £18,894 | £19,366 | £92,745 |
| Total Expenses | £16,579 | £16,656 | £16,724 | £16,812 | £16,902 | £83,672 |
| Profit Before Tax | £1,313 | £1,505 | £1,709 | £2,082 | £2,464 | £9,073 |
| Profit After Tax | £1,064 | £1,219 | £1,384 | £1,686 | £1,996 | £7,349 |
| Change In Property Value | £4 | £7,950 | £14,191 | £18,884 | £13,156 | £54,185 |
| Net Return | £1,068 | £9,169 | £15,575 | £20,570 | £15,152 | £61,534 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change