Flat
E14
2 beds
2 baths
Indescon Square, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£19,883
↗ 13%After 5 Years
Change In Property Value
£62,704
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,364 | £23,714 | £24,070 | £24,672 | £25,289 | £121,109 |
| Total Expenses | £19,137 | £19,222 | £19,299 | £19,401 | £19,505 | £96,563 |
| Profit Before Tax | £4,227 | £4,493 | £4,772 | £5,271 | £5,784 | £24,547 |
| Profit After Tax | £3,424 | £3,639 | £3,865 | £4,270 | £4,685 | £19,883 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £3,429 | £12,839 | £20,287 | £26,123 | £19,909 | £82,587 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change