Flat E16 1 bed 1 bath

Seagull Lane, London E16

London, England · E16

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£-4,821

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£15,676

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,172	£5,250	£5,328	£5,462	£5,598	£26,810
Total Expenses	£6,217	£6,275	£6,324	£6,379	£6,435	£31,631
Profit Before Tax	£-1,045	£-1,026	£-996	£-918	£-837	£-4,821
Profit After Tax	£-1,045	£-1,026	£-996	£-918	£-837	£-4,821
Change In Property Value	£1	£2,300	£4,106	£5,463	£3,806	£15,676
Net Return	£-1,044	£1,275	£3,110	£4,546	£2,969	£10,855
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	4%	9%	13%	8%	31%

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