Flat E16 1 bed 1 bath

2 Eden Place, London E16

London, England · E16

Initial Investment

First Year

£159,650First Year

Profit From Rental Income

After 5 Years

£30,099

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£50,479

↗ 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	£30,780	£31,242	£32,023	£32,823	£33,808	£160,676
Total Expenses	£24,479	£24,571	£24,692	£24,816	£24,957	£123,516
Profit Before Tax	£6,301	£6,670	£7,330	£8,007	£8,851	£37,160
Profit After Tax	£5,104	£5,403	£5,938	£6,486	£7,169	£30,099
Change In Property Value	£5	£5	£9,780	£17,458	£23,231	£50,479
Net Return	£5,109	£5,408	£15,718	£23,943	£30,400	£80,578
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