Flat
E14
2 beds
2 baths
Antilles Bay Apartments, 3 Lawn House Close, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£26,981
↗ 14%After 5 Years
Change In Property Value
£78,381
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,208 | £29,646 | £30,091 | £30,843 | £31,614 | £151,402 |
| Total Expenses | £23,421 | £23,515 | £23,601 | £23,718 | £23,838 | £118,093 |
| Profit Before Tax | £5,787 | £6,131 | £6,490 | £7,125 | £7,777 | £33,310 |
| Profit After Tax | £4,687 | £4,966 | £5,257 | £5,772 | £6,299 | £26,981 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £4,693 | £16,466 | £25,785 | £33,088 | £25,330 | £105,361 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change