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
£4,010
↗ 8%After 5 Years
Change In Property Value
£16,310
↗ 10%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,948 | £10,097 | £10,350 | £10,608 | £10,927 | £51,930 |
| Total Expenses | £9,263 | £9,324 | £9,393 | £9,462 | £9,537 | £46,980 |
| Profit Before Tax | £685 | £773 | £957 | £1,146 | £1,390 | £4,950 |
| Profit After Tax | £554 | £626 | £775 | £928 | £1,126 | £4,010 |
| Change In Property Value | £2 | £2 | £3,160 | £5,641 | £7,506 | £16,310 |
| Net Return | £556 | £628 | £3,935 | £6,569 | £8,632 | £20,320 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change