Flat
E16
3 beds
2 baths
Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£233,150First YearProfit From Rental Income
£19,302
↗ 8%After 5 Years
Change In Property Value
£95,284
↗ 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 | £31,452 | £31,924 | £32,403 | £33,213 | £34,043 | £163,034 |
| Total Expenses | £27,636 | £27,733 | £27,822 | £27,944 | £28,070 | £139,204 |
| Profit Before Tax | £3,816 | £4,191 | £4,581 | £5,268 | £5,973 | £23,830 |
| Profit After Tax | £3,091 | £3,395 | £3,711 | £4,267 | £4,838 | £19,302 |
| Change In Property Value | £7 | £13,980 | £24,955 | £33,207 | £23,134 | £95,284 |
| Net Return | £3,098 | £17,375 | £28,665 | £37,475 | £27,973 | £114,586 |
| 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