Flat
E14
1 bed
1 bath
Amory Tower, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£22,340
↗ 14%After 5 Years
Change In Property Value
£68,150
↗ 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 | £25,392 | £25,773 | £26,159 | £26,813 | £27,484 | £131,622 |
| Total Expenses | £20,625 | £20,713 | £20,793 | £20,900 | £21,010 | £104,041 |
| Profit Before Tax | £4,767 | £5,060 | £5,367 | £5,913 | £6,474 | £27,581 |
| Profit After Tax | £3,861 | £4,098 | £4,347 | £4,790 | £5,244 | £22,340 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £3,866 | £14,097 | £22,195 | £28,541 | £21,791 | £90,491 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| 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