Flat E1 0 beds 1 bath

Jacquard Point, 5 Tapestry Way, London E1

London, England · E1

Initial Investment

First Year

£155,800First Year

Profit From Rental Income

After 5 Years

£24,215

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,343

↗ 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	£30,492	£30,949	£31,723	£32,516	£33,492	£159,172
Total Expenses	£25,564	£25,691	£25,845	£26,002	£26,175	£129,277
Profit Before Tax	£4,928	£5,258	£5,878	£6,514	£7,316	£29,895
Profit After Tax	£3,992	£4,259	£4,761	£5,276	£5,926	£24,215
Change In Property Value	£5	£5	£9,560	£17,065	£22,709	£49,343
Net Return	£3,997	£4,264	£14,322	£22,341	£28,635	£73,558
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change