Flat
E16
3 beds
1 bath
Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£153,875First YearProfit From Rental Income
£-4,275
↘ -3%After 5 Years
Change In Property Value
£48,775
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,264 | £21,583 | £22,123 | £22,676 | £23,356 | £111,001 |
| Total Expenses | £22,873 | £22,951 | £23,048 | £23,147 | £23,258 | £115,276 |
| Profit Before Tax | £-1,609 | £-1,368 | £-925 | £-471 | £98 | £-4,275 |
| Profit After Tax | £-1,609 | £-1,368 | £-925 | £-471 | £98 | £-4,275 |
| Change In Property Value | £5 | £5 | £9,450 | £16,869 | £22,447 | £48,775 |
| Net Return | £-1,604 | £-1,363 | £8,525 | £16,397 | £22,546 | £44,501 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change