Flat
E1
2 beds
3 baths
Mile End Road, London E1
London, England · E1
View property listing
Initial Investment
£2,200First YearProfit From Rental Income
£-10,391
↘ -472%After 5 Years
Change In Property Value
£413
↗ 10%After 5 Years
Return On Investment
-454%
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 | £180 | £183 | £187 | £192 | £198 | £940 |
| Total Expenses | £2,177 | £2,223 | £2,266 | £2,311 | £2,354 | £11,331 |
| Profit Before Tax | £-1,997 | £-2,040 | £-2,079 | £-2,119 | £-2,156 | £-10,391 |
| Profit After Tax | £-1,997 | £-2,040 | £-2,079 | £-2,119 | £-2,156 | £-10,391 |
| Change In Property Value | £0 | £0 | £80 | £143 | £190 | £413 |
| Net Return | £-1,997 | £-2,040 | £-1,999 | £-1,976 | £-1,966 | £-9,978 |
| Return From Rental Income (%) | -91% | -93% | -95% | -96% | -98% | -472% |
| Total Net Return (%) | -91% | -93% | -91% | -90% | -89% | -454% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change