Flat
E14
1 bed
1 bath
Arena Tower, 25 Corssharbour Plaza, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£22,379
↗ 14%After 5 Years
Change In Property Value
£68,157
↗ 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 | £25,404 | £25,785 | £26,172 | £26,826 | £27,497 | £131,684 |
| Total Expenses | £20,628 | £20,716 | £20,796 | £20,903 | £21,013 | £104,055 |
| Profit Before Tax | £4,776 | £5,069 | £5,376 | £5,923 | £6,484 | £27,629 |
| Profit After Tax | £3,869 | £4,106 | £4,355 | £4,798 | £5,252 | £22,379 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £3,874 | £14,106 | £22,205 | £28,551 | £21,800 | £90,536 |
| 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