Flat
E16
2 beds
2 baths
Eden Place, London E16
London, England · E16
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-2,800
↘ -1%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,328 | £26,723 | £27,391 | £28,076 | £28,918 | £137,436 |
| Total Expenses | £27,843 | £27,928 | £28,038 | £28,150 | £28,277 | £140,236 |
| Profit Before Tax | £-1,515 | £-1,205 | £-647 | £-75 | £641 | £-2,800 |
| Profit After Tax | £-1,515 | £-1,205 | £-647 | £-75 | £641 | £-2,800 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £-1,509 | £-1,199 | £11,053 | £20,810 | £28,433 | £57,588 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change