Flat
E16
3 beds
1 bath
Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£48,250First YearProfit From Rental Income
£-8,368
↘ -17%After 5 Years
Change In Property Value
£16,258
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,092 | £7,198 | £7,378 | £7,563 | £7,790 | £37,021 |
| Total Expenses | £8,958 | £9,015 | £9,076 | £9,138 | £9,203 | £45,389 |
| Profit Before Tax | £-1,866 | £-1,816 | £-1,697 | £-1,575 | £-1,414 | £-8,368 |
| Profit After Tax | £-1,866 | £-1,816 | £-1,697 | £-1,575 | £-1,414 | £-8,368 |
| Change In Property Value | £2 | £2 | £3,150 | £5,623 | £7,482 | £16,258 |
| Net Return | £-1,864 | £-1,815 | £1,453 | £4,048 | £6,069 | £7,890 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change