Flat
E16
3 beds
2 baths
Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£19,938
↗ 8%After 5 Years
Change In Property Value
£97,465
↗ 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 | £32,172 | £32,655 | £33,144 | £33,973 | £34,822 | £166,766 |
| Total Expenses | £28,222 | £28,321 | £28,411 | £28,535 | £28,663 | £142,152 |
| Profit Before Tax | £3,950 | £4,334 | £4,734 | £5,438 | £6,159 | £24,615 |
| Profit After Tax | £3,199 | £3,511 | £3,834 | £4,405 | £4,989 | £19,938 |
| Change In Property Value | £7 | £14,300 | £25,526 | £33,967 | £23,664 | £97,465 |
| Net Return | £3,206 | £17,811 | £29,360 | £38,372 | £28,653 | £117,403 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change