Flat E16 1 bed 1 bath

2 Eden Pl, London E16

London, England · E16

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£28,202

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£48,001

↗ 10%After 5 Years

Return On Investment

50%

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	£29,268	£29,707	£30,450	£31,211	£32,147	£152,783
Total Expenses	£23,376	£23,466	£23,583	£23,703	£23,839	£117,966
Profit Before Tax	£5,892	£6,241	£6,867	£7,508	£8,308	£34,817
Profit After Tax	£4,773	£5,056	£5,562	£6,082	£6,730	£28,202
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£4,777	£5,060	£14,862	£22,682	£28,821	£76,203
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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