Flat E16 2 beds 2 baths

Eden Place, London E16

London, England · E16

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£46,701

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

51%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,052	£44,713	£45,831	£46,976	£48,386	£229,957
Total Expenses	£34,178	£34,290	£34,445	£34,603	£34,787	£172,302
Profit Before Tax	£9,874	£10,423	£11,386	£12,373	£13,599	£57,656
Profit After Tax	£7,998	£8,443	£9,223	£10,022	£11,015	£46,701
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£8,005	£8,450	£23,223	£35,013	£44,270	£118,961
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change