Flat
E14
1 bed
1 bath
Vanguard Building, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£15,883
↗ 13%After 5 Years
Change In Property Value
£53,844
↗ 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 | £20,064 | £20,365 | £20,670 | £21,187 | £21,717 | £104,003 |
| Total Expenses | £16,716 | £16,796 | £16,867 | £16,961 | £17,056 | £84,395 |
| Profit Before Tax | £3,348 | £3,569 | £3,803 | £4,227 | £4,661 | £19,608 |
| Profit After Tax | £2,712 | £2,891 | £3,081 | £3,423 | £3,775 | £15,883 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £2,716 | £10,791 | £17,182 | £22,189 | £16,848 | £69,727 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 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