Flat
E14
3 beds
3 baths
Hampton Tower, 75 Marsh Wall, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£65,523
↗ 16%After 5 Years
Change In Property Value
£163,577
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £60,960 | £61,874 | £62,803 | £64,373 | £65,982 | £315,991 |
| Total Expenses | £46,706 | £46,847 | £46,981 | £47,180 | £47,384 | £235,098 |
| Profit Before Tax | £14,254 | £15,027 | £15,821 | £17,192 | £18,598 | £80,893 |
| Profit After Tax | £11,546 | £12,172 | £12,815 | £13,926 | £15,065 | £65,523 |
| Change In Property Value | £12 | £24,000 | £42,840 | £57,008 | £39,716 | £163,577 |
| Net Return | £11,558 | £36,172 | £55,656 | £70,934 | £54,780 | £229,100 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change