Flat E16 2 beds 1 bath

Royal Crest Avenue, London E16

London, England · E16

Initial Investment

First Year

£127,625First Year

Profit From Rental Income

After 5 Years

£-5,239

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£41,033

↗ 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	£17,892	£18,160	£18,614	£19,080	£19,652	£93,399
Total Expenses	£19,560	£19,633	£19,721	£19,812	£19,912	£98,637
Profit Before Tax	£-1,668	£-1,472	£-1,107	£-732	£-259	£-5,239
Profit After Tax	£-1,668	£-1,472	£-1,107	£-732	£-259	£-5,239
Change In Property Value	£4	£4	£7,950	£14,191	£18,884	£41,033
Net Return	£-1,664	£-1,468	£6,843	£13,459	£18,625	£35,795
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	11%	15%	28%

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