Flat
E1
1 bed
1 bath
Jacquard Point, The Silk District E1
London, England · E1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£36,692
↗ 20%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
52%
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 | £35,088 | £35,614 | £36,505 | £37,417 | £38,540 | £183,164 |
| Total Expenses | £27,330 | £27,429 | £27,561 | £27,696 | £27,851 | £137,866 |
| Profit Before Tax | £7,758 | £8,186 | £8,944 | £9,721 | £10,689 | £45,298 |
| Profit After Tax | £6,284 | £6,630 | £7,245 | £7,874 | £8,658 | £36,692 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,289 | £6,636 | £18,245 | £27,510 | £34,787 | £93,467 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change