Flat
E14
0 beds
1 bath
Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£22,283
↗ 14%After 5 Years
Change In Property Value
£68,021
↗ 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 | £25,344 | £25,724 | £26,110 | £26,763 | £27,432 | £131,373 |
| Total Expenses | £20,590 | £20,678 | £20,757 | £20,864 | £20,974 | £103,863 |
| Profit Before Tax | £4,754 | £5,046 | £5,353 | £5,898 | £6,458 | £27,510 |
| Profit After Tax | £3,851 | £4,088 | £4,336 | £4,778 | £5,231 | £22,283 |
| Change In Property Value | £5 | £9,980 | £17,814 | £23,706 | £16,515 | £68,021 |
| Net Return | £3,856 | £14,068 | £22,150 | £28,484 | £21,746 | £90,303 |
| 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