Flat
E16
1 bed
1 bath
Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£59,125First YearProfit From Rental Income
£-919
↘ -2%After 5 Years
Change In Property Value
£26,411
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,724 | £8,855 | £8,988 | £9,212 | £9,443 | £45,222 |
| Total Expenses | £9,106 | £9,169 | £9,224 | £9,288 | £9,354 | £46,141 |
| Profit Before Tax | £-382 | £-315 | £-236 | £-76 | £89 | £-919 |
| Profit After Tax | £-382 | £-315 | £-236 | £-76 | £89 | £-919 |
| Change In Property Value | £2 | £3,875 | £6,917 | £9,204 | £6,412 | £26,411 |
| Net Return | £-380 | £3,561 | £6,681 | £9,129 | £6,501 | £25,491 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change