Flat
E16
3 beds
3 baths
Eden Place, London E16
London, England · E16
View property listing
Initial Investment
£260,450First YearProfit From Rental Income
£22,424
↗ 9%After 5 Years
Change In Property Value
£105,916
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,968 | £35,493 | £36,025 | £36,926 | £37,849 | £181,260 |
| Total Expenses | £30,497 | £30,599 | £30,693 | £30,825 | £30,960 | £153,575 |
| Profit Before Tax | £4,471 | £4,893 | £5,331 | £6,100 | £6,888 | £27,684 |
| Profit After Tax | £3,622 | £3,964 | £4,318 | £4,941 | £5,580 | £22,424 |
| Change In Property Value | £8 | £15,540 | £27,739 | £36,913 | £25,716 | £105,916 |
| Net Return | £3,629 | £19,504 | £32,058 | £41,854 | £31,296 | £128,340 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change