Flat
E14
1 bed
1 bath
225 Marsh Wall, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£30,981
↗ 15%After 5 Years
Change In Property Value
£87,241
↗ 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 | £32,508 | £32,996 | £33,491 | £34,328 | £35,186 | £168,508 |
| Total Expenses | £25,843 | £25,942 | £26,032 | £26,158 | £26,286 | £130,260 |
| Profit Before Tax | £6,665 | £7,054 | £7,458 | £8,170 | £8,900 | £38,248 |
| Profit After Tax | £5,399 | £5,714 | £6,041 | £6,618 | £7,209 | £30,981 |
| Change In Property Value | £6 | £12,800 | £22,848 | £30,404 | £21,182 | £87,241 |
| Net Return | £5,405 | £18,514 | £28,890 | £37,022 | £28,391 | £118,222 |
| 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