Flat
E1
4 beds
1 bath
Headlam Street, Tower Hamlets E1
London, England · E1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-2,178,707
↘ -1587%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
-1555%
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 | £27,120 | £27,527 | £28,215 | £28,920 | £29,788 | £141,570 |
| Total Expenses | £445,074 | £454,901 | £464,111 | £473,514 | £482,676 | £2,320,277 |
| Profit Before Tax | £-417,954 | £-427,374 | £-435,896 | £-444,594 | £-452,888 | £-2,178,707 |
| Profit After Tax | £-417,954 | £-427,374 | £-435,896 | £-444,594 | £-452,888 | £-2,178,707 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-417,950 | £-427,370 | £-427,396 | £-429,421 | £-432,698 | £-2,134,834 |
| Return From Rental Income (%) | -305% | -311% | -318% | -324% | -330% | -1587% |
| Total Net Return (%) | -305% | -311% | -311% | -313% | -315% | -1555% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change