Flat
E14
2 beds
2 baths
Aspen, 50 Marsh Wall, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£457,850First YearProfit From Rental Income
£71,021
↗ 16%After 5 Years
Change In Property Value
£175,709
↗ 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 | £65,484 | £66,466 | £67,463 | £69,150 | £70,879 | £339,442 |
| Total Expenses | £50,022 | £50,170 | £50,311 | £50,521 | £50,737 | £251,761 |
| Profit Before Tax | £15,462 | £16,296 | £17,152 | £18,628 | £20,142 | £87,681 |
| Profit After Tax | £12,524 | £13,200 | £13,893 | £15,089 | £16,315 | £71,021 |
| Change In Property Value | £13 | £25,780 | £46,018 | £61,236 | £42,661 | £175,709 |
| Net Return | £12,537 | £38,980 | £59,911 | £76,326 | £58,976 | £246,730 |
| 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