Flat
E14
2 beds
1 bath
Turnberry Quay, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£20,229
↗ 13%After 5 Years
Change In Property Value
£63,386
↗ 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 | £23,628 | £23,982 | £24,342 | £24,951 | £25,574 | £122,478 |
| Total Expenses | £19,324 | £19,410 | £19,487 | £19,589 | £19,694 | £97,504 |
| Profit Before Tax | £4,304 | £4,573 | £4,856 | £5,361 | £5,880 | £24,974 |
| Profit After Tax | £3,486 | £3,704 | £3,933 | £4,343 | £4,763 | £20,229 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £3,491 | £13,004 | £20,534 | £26,434 | £20,153 | £83,615 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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