Flat E16 1 bed 1 bath

2 Eden Pl, London E16

London, England · E16

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£10,026

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£63,386

↗ 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	£20,928	£21,242	£21,561	£22,100	£22,652	£108,482
Total Expenses	£19,054	£19,136	£19,208	£19,304	£19,402	£96,104
Profit Before Tax	£1,874	£2,106	£2,352	£2,795	£3,250	£12,378
Profit After Tax	£1,518	£1,706	£1,905	£2,264	£2,632	£10,026
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£1,522	£11,006	£18,506	£24,355	£18,022	£73,412
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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