Flat
E16
2 beds
2 baths
Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£16,384
↗ 8%After 5 Years
Change In Property Value
£85,196
↗ 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 | £28,128 | £28,550 | £28,978 | £29,703 | £30,445 | £145,804 |
| Total Expenses | £24,922 | £25,014 | £25,098 | £25,212 | £25,329 | £125,577 |
| Profit Before Tax | £3,206 | £3,536 | £3,880 | £4,490 | £5,116 | £20,227 |
| Profit After Tax | £2,597 | £2,864 | £3,143 | £3,637 | £4,144 | £16,384 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £2,603 | £15,364 | £25,456 | £33,329 | £24,829 | £101,580 |
| 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