Flat
E14
0 beds
1 bath
Hobart Building, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£19,281
↗ 13%After 5 Years
Change In Property Value
£61,341
↗ 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 | £22,860 | £23,203 | £23,551 | £24,140 | £24,743 | £118,497 |
| Total Expenses | £18,765 | £18,849 | £18,925 | £19,026 | £19,129 | £94,693 |
| Profit Before Tax | £4,095 | £4,354 | £4,626 | £5,114 | £5,615 | £23,804 |
| Profit After Tax | £3,317 | £3,527 | £3,747 | £4,142 | £4,548 | £19,281 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £3,322 | £12,527 | £19,812 | £25,521 | £19,441 | £80,623 |
| 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