Flat E16 3 beds 3 baths

Seagull Lane Western Gateway, London E16

London, England · E16

Initial Investment

First Year

£240,500First Year

Profit From Rental Income

After 5 Years

£48,282

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£74,325

↗ 10%After 5 Years

Return On Investment

51%

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	£45,312	£45,992	£47,141	£48,320	£49,770	£236,535
Total Expenses	£35,097	£35,211	£35,369	£35,531	£35,718	£176,927
Profit Before Tax	£10,215	£10,781	£11,772	£12,789	£14,051	£59,608
Profit After Tax	£8,274	£8,732	£9,536	£10,359	£11,381	£48,282
Change In Property Value	£7	£7	£14,400	£25,705	£34,205	£74,325
Net Return	£8,281	£8,739	£23,936	£36,064	£45,587	£122,607
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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