Flat
E1
0 beds
1 bath
Jacquard Point, 5 Tapestry Way, London E1
London, England · E1
View property listing
Initial Investment
£155,800First YearProfit From Rental Income
£-4,182
↘ -3%After 5 Years
Change In Property Value
£49,343
↗ 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 | £21,516 | £21,839 | £22,385 | £22,944 | £23,633 | £112,316 |
| Total Expenses | £23,116 | £23,195 | £23,292 | £23,392 | £23,503 | £116,498 |
| Profit Before Tax | £-1,600 | £-1,356 | £-907 | £-448 | £129 | £-4,182 |
| Profit After Tax | £-1,600 | £-1,356 | £-907 | £-448 | £129 | £-4,182 |
| Change In Property Value | £5 | £5 | £9,560 | £17,065 | £22,709 | £49,343 |
| Net Return | £-1,595 | £-1,351 | £8,653 | £16,617 | £22,838 | £45,162 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 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