Flat
E14
2 beds
2 baths
Aspen, Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£342,229First YearProfit From Rental Income
£74,309
↗ 22%After 5 Years
Change In Property Value
£103,223
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,972 | £64,932 | £66,555 | £68,219 | £70,265 | £333,942 |
| Total Expenses | £48,070 | £48,212 | £48,417 | £48,628 | £48,875 | £242,203 |
| Profit Before Tax | £15,902 | £16,719 | £18,137 | £19,591 | £21,390 | £91,740 |
| Profit After Tax | £12,880 | £13,543 | £14,691 | £15,869 | £17,326 | £74,309 |
| Change In Property Value | £10 | £10 | £19,999 | £35,699 | £47,505 | £103,223 |
| Net Return | £12,890 | £13,553 | £34,691 | £51,568 | £64,831 | £177,533 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change