Flat E16 1 bed 1 bath

Seagull Lane, London E16

London, England · E16

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£-8,958

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£11,871

↗ 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	£5,172	£5,250	£5,381	£5,515	£5,681	£26,999
Total Expenses	£7,080	£7,134	£7,190	£7,247	£7,306	£35,956
Profit Before Tax	£-1,908	£-1,884	£-1,809	£-1,732	£-1,625	£-8,958
Profit After Tax	£-1,908	£-1,884	£-1,809	£-1,732	£-1,625	£-8,958
Change In Property Value	£1	£1	£2,300	£4,106	£5,463	£11,871
Net Return	£-1,907	£-1,883	£491	£2,374	£3,838	£2,914
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	7%	11%	8%

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