Flat
E1
2 beds
1 bath
Heneage Street, London E1
London, England · E1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-4,547
↘ -3%After 5 Years
Change In Property Value
£46,453
↗ 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 | £20,256 | £20,560 | £21,074 | £21,601 | £22,249 | £105,739 |
| Total Expenses | £21,879 | £21,956 | £22,050 | £22,147 | £22,254 | £110,286 |
| Profit Before Tax | £-1,623 | £-1,396 | £-976 | £-546 | £-5 | £-4,547 |
| Profit After Tax | £-1,623 | £-1,396 | £-976 | £-546 | £-5 | £-4,547 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-1,619 | £-1,391 | £8,024 | £15,519 | £21,373 | £41,906 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 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