Flat E14 2 beds 2 baths

Bagshaw Building, 1 Wards Place, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£50,124

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£129,498

↗ 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	£48,264	£48,988	£49,723	£50,966	£52,240	£250,181
Total Expenses	£37,393	£37,515	£37,630	£37,796	£37,966	£188,299
Profit Before Tax	£10,871	£11,473	£12,093	£13,170	£14,274	£61,882
Profit After Tax	£8,806	£9,293	£9,796	£10,668	£11,562	£50,124
Change In Property Value	£10	£19,000	£33,915	£45,132	£31,442	£129,498
Net Return	£8,815	£28,293	£43,711	£55,799	£43,004	£179,623
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	17%	13%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change