Flat
E14
1 bed
1 bath
Baltimore Wharf, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£14,033
↗ 12%After 5 Years
Change In Property Value
£49,755
↗ 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 | £18,540 | £18,818 | £19,100 | £19,578 | £20,067 | £96,104 |
| Total Expenses | £15,598 | £15,676 | £15,745 | £15,834 | £15,926 | £78,779 |
| Profit Before Tax | £2,942 | £3,142 | £3,355 | £3,743 | £4,141 | £17,325 |
| Profit After Tax | £2,383 | £2,545 | £2,718 | £3,032 | £3,354 | £14,033 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £2,387 | £9,845 | £15,749 | £20,372 | £15,435 | £63,788 |
| 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