Flat
E16
3 beds
2 baths
Seagull Lane, Royal Victoria Dock, London E16
London, England · E16
View property listing
Initial Investment
£215,997First YearProfit From Rental Income
£-1,994
↘ -1%After 5 Years
Change In Property Value
£67,098
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,244 | £29,683 | £30,425 | £31,185 | £32,121 | £152,658 |
| Total Expenses | £30,713 | £30,803 | £30,920 | £31,040 | £31,176 | £154,652 |
| Profit Before Tax | £-1,469 | £-1,120 | £-495 | £145 | £945 | £-1,994 |
| Profit After Tax | £-1,469 | £-1,120 | £-495 | £145 | £945 | £-1,994 |
| Change In Property Value | £6 | £7 | £13,000 | £23,205 | £30,880 | £67,098 |
| Net Return | £-1,462 | £-1,114 | £12,505 | £23,351 | £31,824 | £65,104 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change