Flat
E16
1 bed
1 bath
Eden Place, London E16
London, England · E16
View property listing
Initial Investment
£156,150First YearProfit From Rental Income
£-4,211
↘ -3%After 5 Years
Change In Property Value
£49,446
↗ 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 | £21,552 | £21,875 | £22,422 | £22,983 | £23,672 | £112,504 |
| Total Expenses | £23,160 | £23,238 | £23,336 | £23,435 | £23,547 | £116,715 |
| Profit Before Tax | £-1,608 | £-1,363 | £-913 | £-453 | £125 | £-4,211 |
| Profit After Tax | £-1,608 | £-1,363 | £-913 | £-453 | £125 | £-4,211 |
| Change In Property Value | £5 | £5 | £9,580 | £17,101 | £22,756 | £49,446 |
| Net Return | £-1,603 | £-1,358 | £8,667 | £16,648 | £22,881 | £45,236 |
| 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