Flat
E14
2 beds
1 bath
Naval Row, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£14,980
↗ 12%After 5 Years
Change In Property Value
£51,799
↗ 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 | £19,308 | £19,598 | £19,892 | £20,389 | £20,899 | £100,085 |
| Total Expenses | £16,157 | £16,236 | £16,307 | £16,398 | £16,492 | £81,590 |
| Profit Before Tax | £3,151 | £3,361 | £3,585 | £3,991 | £4,407 | £18,494 |
| Profit After Tax | £2,552 | £2,723 | £2,904 | £3,232 | £3,569 | £14,980 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £2,556 | £10,323 | £16,470 | £21,285 | £16,146 | £66,780 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 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