Flat E14 2 beds 2 baths

Aspen, Marsh Wall, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£342,229First Year

Profit From Rental Income

After 5 Years

£53,183

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£136,307

↗ 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	£50,796	£51,558	£52,331	£53,640	£54,981	£263,305
Total Expenses	£39,253	£39,379	£39,498	£39,670	£39,847	£197,647
Profit Before Tax	£11,543	£12,179	£12,834	£13,969	£15,134	£65,659
Profit After Tax	£9,350	£9,865	£10,395	£11,315	£12,258	£53,183
Change In Property Value	£10	£19,999	£35,699	£47,505	£33,095	£136,307
Net Return	£9,360	£29,864	£46,094	£58,820	£45,353	£189,491
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change