Flat
E16
1 bed
1 bath
2 Eden Place, London E16
London, England · E16
View property listing
Initial Investment
£159,650First YearProfit From Rental Income
£-4,052
↘ -3%After 5 Years
Change In Property Value
£50,479
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,008 | £22,338 | £22,897 | £23,469 | £24,173 | £114,885 |
| Total Expenses | £23,602 | £23,681 | £23,780 | £23,881 | £23,994 | £118,937 |
| Profit Before Tax | £-1,594 | £-1,343 | £-883 | £-412 | £179 | £-4,052 |
| Profit After Tax | £-1,594 | £-1,343 | £-883 | £-412 | £179 | £-4,052 |
| Change In Property Value | £5 | £5 | £9,780 | £17,458 | £23,231 | £50,479 |
| Net Return | £-1,589 | £-1,338 | £8,897 | £17,046 | £23,410 | £46,426 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change