Flat
E16
0 beds
1 bath
6 Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£177,920First YearProfit From Rental Income
£13,065
↗ 7%After 5 Years
Change In Property Value
£73,773
↗ 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 | £24,360 | £24,725 | £25,096 | £25,724 | £26,367 | £126,272 |
| Total Expenses | £21,849 | £21,936 | £22,014 | £22,118 | £22,225 | £110,142 |
| Profit Before Tax | £2,511 | £2,790 | £3,083 | £3,605 | £4,142 | £16,130 |
| Profit After Tax | £2,034 | £2,260 | £2,497 | £2,920 | £3,355 | £13,065 |
| Change In Property Value | £5 | £10,824 | £19,321 | £25,711 | £17,912 | £73,773 |
| Net Return | £2,039 | £13,084 | £21,818 | £28,631 | £21,266 | £86,839 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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