Flat
E16
1 bed
1 bath
Eden Place, London E16
London, England · E16
View property listing
Initial Investment
£151,950First YearProfit From Rental Income
£-4,367
↘ -3%After 5 Years
Change In Property Value
£48,208
↗ 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 | £21,012 | £21,327 | £21,860 | £22,407 | £23,079 | £109,685 |
| Total Expenses | £22,629 | £22,707 | £22,803 | £22,902 | £23,012 | £114,053 |
| Profit Before Tax | £-1,617 | £-1,380 | £-943 | £-495 | £67 | £-4,367 |
| Profit After Tax | £-1,617 | £-1,380 | £-943 | £-495 | £67 | £-4,367 |
| Change In Property Value | £5 | £5 | £9,340 | £16,672 | £22,186 | £48,208 |
| Net Return | £-1,613 | £-1,375 | £8,397 | £16,177 | £22,253 | £43,840 |
| 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