Flat
E16
1 bed
1 bath
Seagull Lane, London E16
London, England · E16
View property listing
Initial Investment
£135,150First YearProfit From Rental Income
£-4,993
↘ -4%After 5 Years
Change In Property Value
£43,253
↗ 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 | £18,852 | £19,135 | £19,613 | £20,103 | £20,707 | £98,410 |
| Total Expenses | £20,509 | £20,583 | £20,674 | £20,767 | £20,870 | £103,403 |
| Profit Before Tax | £-1,657 | £-1,449 | £-1,061 | £-664 | £-163 | £-4,993 |
| Profit After Tax | £-1,657 | £-1,449 | £-1,061 | £-664 | £-163 | £-4,993 |
| Change In Property Value | £4 | £4 | £8,380 | £14,959 | £19,906 | £43,253 |
| Net Return | £-1,653 | £-1,444 | £7,319 | £14,295 | £19,742 | £38,259 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 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