Flat E16 2 beds 2 baths

Royal Crest Avenue, London E16

London, England · E16

Initial Investment

First Year

£215,825First Year

Profit From Rental Income

After 5 Years

£17,363

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£88,536

↗ 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	£29,232	£29,670	£30,116	£30,868	£31,640	£151,527
Total Expenses	£25,821	£25,915	£26,000	£26,117	£26,237	£130,090
Profit Before Tax	£3,411	£3,756	£4,115	£4,751	£5,403	£21,436
Profit After Tax	£2,763	£3,042	£3,333	£3,848	£4,376	£17,363
Change In Property Value	£6	£12,990	£23,187	£30,856	£21,496	£88,536
Net Return	£2,770	£16,032	£26,521	£34,704	£25,873	£105,899
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

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