Flat
E1
1 bed
1 bath
Jacquard Point, Tapestry Way, Whitechapel, London E1
London, England · E1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£30,522
↗ 20%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
51%
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 | £30,300 | £30,754 | £31,523 | £32,311 | £33,281 | £158,170 |
| Total Expenses | £23,876 | £23,967 | £24,087 | £24,210 | £24,349 | £120,488 |
| Profit Before Tax | £6,424 | £6,787 | £7,436 | £8,102 | £8,932 | £37,682 |
| Profit After Tax | £5,204 | £5,498 | £6,024 | £6,562 | £7,235 | £30,522 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,208 | £5,503 | £15,524 | £23,520 | £29,801 | £79,556 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change