Flat
E16
2 beds
1 bath
Seagull Lane, London, London E16
London, England · E16
View property listing
Initial Investment
£48,400First YearProfit From Rental Income
£-8,355
↘ -17%After 5 Years
Change In Property Value
£16,310
↗ 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 | £7,116 | £7,223 | £7,403 | £7,588 | £7,816 | £37,146 |
| Total Expenses | £8,980 | £9,037 | £9,098 | £9,160 | £9,226 | £45,501 |
| Profit Before Tax | £-1,864 | £-1,814 | £-1,695 | £-1,572 | £-1,410 | £-8,355 |
| Profit After Tax | £-1,864 | £-1,814 | £-1,695 | £-1,572 | £-1,410 | £-8,355 |
| Change In Property Value | £2 | £2 | £3,160 | £5,641 | £7,506 | £16,310 |
| Net Return | £-1,863 | £-1,813 | £1,465 | £4,069 | £6,096 | £7,955 |
| 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