Flat
E14
1 bed
1 bath
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£34,680
↗ 15%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,556 | £36,089 | £36,631 | £37,546 | £38,485 | £184,308 |
| Total Expenses | £28,078 | £28,181 | £28,277 | £28,410 | £28,546 | £141,493 |
| Profit Before Tax | £7,478 | £7,908 | £8,354 | £9,136 | £9,939 | £42,815 |
| Profit After Tax | £6,057 | £6,405 | £6,767 | £7,401 | £8,050 | £34,680 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £6,064 | £20,406 | £31,757 | £40,655 | £31,218 | £130,100 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change