Flat E16 2 beds 2 baths

Royal Crest Avenue, London E16

London, England · E16

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£30,867

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£51,511

↗ 10%After 5 Years

Return On Investment

50%

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	£31,404	£31,875	£32,672	£33,489	£34,493	£163,933
Total Expenses	£24,938	£25,031	£25,154	£25,280	£25,423	£125,826
Profit Before Tax	£6,466	£6,844	£7,518	£8,209	£9,071	£38,107
Profit After Tax	£5,237	£5,543	£6,090	£6,649	£7,347	£30,867
Change In Property Value	£5	£5	£9,980	£17,815	£23,706	£51,511
Net Return	£5,242	£5,548	£16,070	£24,464	£31,054	£82,378
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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