Flat
E16
1 bed
1 bath
Seagull Lane, Royal Victoria, London E16
London, England · E16
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£15,598
↗ 16%After 5 Years
Change In Property Value
£31,485
↗ 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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £16,021 | £16,096 | £16,187 | £16,281 | £16,385 | £80,970 |
| Profit Before Tax | £3,179 | £3,392 | £3,788 | £4,193 | £4,704 | £19,256 |
| Profit After Tax | £2,575 | £2,748 | £3,068 | £3,397 | £3,810 | £15,598 |
| Change In Property Value | £3 | £3 | £6,100 | £10,889 | £14,490 | £31,485 |
| Net Return | £2,578 | £2,751 | £9,168 | £14,285 | £18,300 | £47,082 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change