Flat
E1
1 bed
1 bath
Tapestry Way, Jacquard Point E1
London, England · E1
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£24,888
↗ 16%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
47%
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 | £31,260 | £31,729 | £32,522 | £33,335 | £34,335 | £163,181 |
| Total Expenses | £26,193 | £26,323 | £26,480 | £26,641 | £26,818 | £132,456 |
| Profit Before Tax | £5,067 | £5,406 | £6,042 | £6,694 | £7,517 | £30,726 |
| Profit After Tax | £4,104 | £4,379 | £4,894 | £5,422 | £6,089 | £24,888 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £4,109 | £4,384 | £14,694 | £22,916 | £29,367 | £75,470 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change