Flat
E1
2 beds
2 baths
Tapestry Way, London E1
London, England · E1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£42,861
↗ 21%After 5 Years
Change In Property Value
£64,518
↗ 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 | £39,876 | £40,474 | £41,486 | £42,523 | £43,799 | £208,158 |
| Total Expenses | £30,784 | £30,890 | £31,034 | £31,182 | £31,352 | £155,243 |
| Profit Before Tax | £9,092 | £9,584 | £10,452 | £11,341 | £12,447 | £52,915 |
| Profit After Tax | £7,364 | £7,763 | £8,466 | £9,186 | £10,082 | £42,861 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £7,370 | £7,769 | £20,966 | £31,499 | £39,774 | £107,379 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 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