Flat
E1
3 beds
1 bath
Headlam Street, London E1
London, England · E1
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£20,492
↗ 16%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
48%
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 | £26,160 | £26,552 | £27,216 | £27,897 | £28,734 | £136,559 |
| Total Expenses | £21,999 | £22,110 | £22,243 | £22,379 | £22,530 | £111,260 |
| Profit Before Tax | £4,161 | £4,443 | £4,973 | £5,517 | £6,204 | £25,298 |
| Profit After Tax | £3,371 | £3,599 | £4,028 | £4,469 | £5,025 | £20,492 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £3,375 | £3,603 | £12,228 | £19,106 | £24,503 | £62,815 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change