Flat
E16
2 beds
1 bath
Seagull Lane, London, London E16
London, England · E16
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-5,306
↘ -4%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,772 | £18,039 | £18,490 | £18,952 | £19,520 | £92,772 |
| Total Expenses | £19,449 | £19,521 | £19,610 | £19,700 | £19,799 | £98,079 |
| Profit Before Tax | £-1,677 | £-1,483 | £-1,120 | £-748 | £-279 | £-5,306 |
| Profit After Tax | £-1,677 | £-1,483 | £-1,120 | £-748 | £-279 | £-5,306 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £-1,673 | £-1,479 | £6,780 | £13,354 | £18,487 | £35,469 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change