Flat E16 1 bed 1 bath

Royal Crest Avenue, London E16

London, England · E16

Initial Investment

First Year

£30,062First Year

Profit From Rental Income

After 5 Years

£-9,196

↘ -31%After 5 Years

Change In Property Value

After 5 Years

£10,000

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,356	£4,421	£4,532	£4,645	£4,785	£22,739
Total Expenses	£6,279	£6,332	£6,386	£6,441	£6,497	£31,935
Profit Before Tax	£-1,923	£-1,910	£-1,854	£-1,796	£-1,713	£-9,196
Profit After Tax	£-1,923	£-1,910	£-1,854	£-1,796	£-1,713	£-9,196
Change In Property Value	£1	£1	£1,938	£3,459	£4,602	£10,000
Net Return	£-1,922	£-1,909	£84	£1,663	£2,889	£804
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-6%	-6%	0%	6%	10%	3%

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