Flat
E1
3 beds
1 bath
Headlam Street, London E1
London, England · E1
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£-5,068
↘ -4%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,456 | £18,733 | £19,201 | £19,681 | £20,272 | £96,343 |
| Total Expenses | £20,112 | £20,186 | £20,276 | £20,368 | £20,469 | £101,411 |
| Profit Before Tax | £-1,656 | £-1,453 | £-1,075 | £-687 | £-198 | £-5,068 |
| Profit After Tax | £-1,656 | £-1,453 | £-1,075 | £-687 | £-198 | £-5,068 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £-1,652 | £-1,449 | £7,125 | £13,951 | £19,280 | £37,255 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change