Flat
E14
1 bed
1 bath
Bagshaw Building, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£18,379
↗ 13%After 5 Years
Change In Property Value
£59,297
↗ 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 | £22,104 | £22,436 | £22,772 | £23,341 | £23,925 | £114,578 |
| Total Expenses | £18,207 | £18,290 | £18,364 | £18,463 | £18,564 | £91,888 |
| Profit Before Tax | £3,897 | £4,146 | £4,408 | £4,878 | £5,361 | £22,690 |
| Profit After Tax | £3,157 | £3,358 | £3,570 | £3,951 | £4,342 | £18,379 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £3,161 | £12,058 | £19,100 | £24,617 | £18,739 | £77,676 |
| 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