Flat
E1
1 bed
1 bath
Jacquard Point, The Silk District E1
London, England · E1
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£27,109
↗ 16%After 5 Years
Change In Property Value
£54,711
↗ 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 | £33,816 | £34,323 | £35,181 | £36,061 | £37,143 | £176,524 |
| Total Expenses | £28,290 | £28,430 | £28,600 | £28,773 | £28,964 | £143,056 |
| Profit Before Tax | £5,526 | £5,893 | £6,582 | £7,288 | £8,179 | £33,468 |
| Profit After Tax | £4,476 | £4,773 | £5,331 | £5,903 | £6,625 | £27,109 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £4,481 | £4,779 | £15,931 | £24,825 | £31,804 | £81,820 |
| 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