Flat
E1
3 beds
1 bath
Headlam Street, London E1
London, England · E1
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£-4,626
↘ -3%After 5 Years
Change In Property Value
£45,937
↗ 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 | £20,028 | £20,328 | £20,837 | £21,358 | £21,998 | £104,549 |
| Total Expenses | £21,658 | £21,734 | £21,828 | £21,924 | £22,031 | £109,175 |
| Profit Before Tax | £-1,630 | £-1,406 | £-991 | £-566 | £-32 | £-4,626 |
| Profit After Tax | £-1,630 | £-1,406 | £-991 | £-566 | £-32 | £-4,626 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £-1,626 | £-1,401 | £7,909 | £15,320 | £21,108 | £41,311 |
| 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