Flat E14 2 beds 2 baths

Gainsborough House, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£22,379

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 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	£25,404	£25,785	£26,172	£26,826	£27,497	£131,684
Total Expenses	£20,628	£20,716	£20,796	£20,903	£21,013	£104,055
Profit Before Tax	£4,776	£5,069	£5,376	£5,923	£6,484	£27,629
Profit After Tax	£3,869	£4,106	£4,355	£4,798	£5,252	£22,379
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£3,874	£14,106	£22,205	£28,551	£21,800	£90,536
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%

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