Flat E14 1 bed 1 bath

Pan Peninsula Square, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£127,800First Year

Profit From Rental Income

After 5 Years

£24,537

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,085

↗ 10%After 5 Years

Return On Investment

51%

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	£25,476	£25,858	£26,505	£27,167	£27,982	£132,988
Total Expenses	£20,338	£20,422	£20,530	£20,640	£20,764	£102,695
Profit Before Tax	£5,138	£5,436	£5,975	£6,527	£7,218	£30,293
Profit After Tax	£4,162	£4,403	£4,839	£5,287	£5,846	£24,537
Change In Property Value	£4	£4	£7,960	£14,209	£18,908	£41,085
Net Return	£4,166	£4,407	£12,800	£19,496	£24,754	£65,622
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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