Flat E16 2 beds 1 bath

Seagull Lane, London, London E16

London, England · E16

Initial Investment

First Year

£48,400First Year

Profit From Rental Income

After 5 Years

£-2,670

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£21,538

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,116	£7,223	£7,331	£7,514	£7,702	£36,886
Total Expenses	£7,795	£7,856	£7,908	£7,968	£8,029	£39,556
Profit Before Tax	£-679	£-633	£-577	£-454	£-327	£-2,670
Profit After Tax	£-679	£-633	£-577	£-454	£-327	£-2,670
Change In Property Value	£2	£3,160	£5,641	£7,506	£5,229	£21,538
Net Return	£-678	£2,527	£5,064	£7,053	£4,902	£18,868
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	15%	10%	39%

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