Flat E14 3 beds 2 baths

Aspen, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£542,229First Year

Profit From Rental Income

After 5 Years

£84,027

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£204,464

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£76,200	£77,343	£78,503	£80,466	£82,477	£394,989
Total Expenses	£57,881	£58,045	£58,202	£58,440	£58,684	£291,253
Profit Before Tax	£18,319	£19,298	£20,301	£22,025	£23,793	£103,737
Profit After Tax	£14,838	£15,631	£16,444	£17,841	£19,273	£84,027
Change In Property Value	£15	£29,999	£53,549	£71,258	£49,643	£204,464
Net Return	£14,853	£45,631	£69,993	£89,099	£68,916	£288,491
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	8%	13%	16%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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