Flat E14 2 beds 2 baths

12 Baltimore Wharf, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£223,000First Year

Profit From Rental Income

After 5 Years

£32,830

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£91,330

↗ 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	£34,032	£34,542	£35,061	£35,937	£36,836	£176,408
Total Expenses	£26,960	£27,061	£27,154	£27,284	£27,416	£135,876
Profit Before Tax	£7,072	£7,481	£7,906	£8,653	£9,419	£40,531
Profit After Tax	£5,728	£6,060	£6,404	£7,009	£7,630	£32,830
Change In Property Value	£7	£13,400	£23,919	£31,830	£22,175	£91,330
Net Return	£5,735	£19,460	£30,323	£38,839	£29,804	£124,161
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%

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