Flat E16 1 bed 1 bath

Seagull Lane, London E16

London, England · E16

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£14,784

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 10%After 5 Years

Return On Investment

49%

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	£18,564	£18,842	£19,314	£19,796	£20,390	£96,907
Total Expenses	£15,561	£15,634	£15,724	£15,817	£15,919	£78,655
Profit Before Tax	£3,003	£3,208	£3,589	£3,980	£4,472	£18,252
Profit After Tax	£2,433	£2,599	£2,907	£3,224	£3,622	£14,784
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£2,436	£2,602	£8,807	£13,755	£17,637	£45,237
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change