Flat
E16
3 beds
3 baths
2 Eden Place, London E16
London, England · E16
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£-508
↗ 0%After 5 Years
Change In Property Value
£82,067
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,772 | £36,309 | £37,216 | £38,147 | £39,291 | £186,735 |
| Total Expenses | £37,119 | £37,218 | £37,352 | £37,489 | £37,646 | £186,825 |
| Profit Before Tax | £-1,347 | £-910 | £-136 | £658 | £1,645 | £-90 |
| Profit After Tax | £-1,347 | £-910 | £-136 | £553 | £1,332 | £-508 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £-1,339 | £-902 | £15,764 | £28,935 | £39,101 | £81,559 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change