Flat
E14
1 bed
1 bath
Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£18,981
↗ 13%After 5 Years
Change In Property Value
£60,660
↗ 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 | £22,608 | £22,947 | £23,291 | £23,874 | £24,470 | £117,191 |
| Total Expenses | £18,579 | £18,663 | £18,738 | £18,838 | £18,940 | £93,758 |
| Profit Before Tax | £4,029 | £4,285 | £4,553 | £5,036 | £5,530 | £23,433 |
| Profit After Tax | £3,264 | £3,470 | £3,688 | £4,079 | £4,479 | £18,981 |
| Change In Property Value | £4 | £8,900 | £15,887 | £21,141 | £14,728 | £60,660 |
| Net Return | £3,268 | £12,371 | £19,575 | £25,219 | £19,207 | £79,640 |
| 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