Flat
E14
2 beds
1 bath
Stoneyard Lane, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£12,183
↗ 12%After 5 Years
Change In Property Value
£45,665
↗ 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 | £17,016 | £17,271 | £17,530 | £17,969 | £18,418 | £88,204 |
| Total Expenses | £14,480 | £14,556 | £14,623 | £14,708 | £14,796 | £73,163 |
| Profit Before Tax | £2,536 | £2,715 | £2,908 | £3,260 | £3,622 | £15,041 |
| Profit After Tax | £2,054 | £2,200 | £2,355 | £2,641 | £2,934 | £12,183 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £2,057 | £8,900 | £14,315 | £18,556 | £14,021 | £57,848 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 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