Flat
E14
0 beds
1 bath
Baltimore Wharf, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£8,484
↗ 10%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,968 | £14,178 | £14,390 | £14,750 | £15,119 | £72,404 |
| Total Expenses | £12,245 | £12,316 | £12,378 | £12,456 | £12,535 | £61,930 |
| Profit Before Tax | £1,723 | £1,862 | £2,012 | £2,294 | £2,583 | £10,474 |
| Profit After Tax | £1,396 | £1,508 | £1,630 | £1,858 | £2,092 | £8,484 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £1,398 | £7,008 | £11,447 | £14,923 | £11,194 | £45,970 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change