Flat
E14
2 beds
2 baths
Millennium Drive, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£28,785
↗ 20%After 5 Years
Change In Property Value
£46,453
↗ 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 | £28,788 | £29,220 | £29,950 | £30,699 | £31,620 | £150,277 |
| Total Expenses | £22,733 | £22,822 | £22,938 | £23,056 | £23,191 | £114,740 |
| Profit Before Tax | £6,055 | £6,398 | £7,013 | £7,643 | £8,429 | £35,538 |
| Profit After Tax | £4,905 | £5,182 | £5,680 | £6,190 | £6,827 | £28,785 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £4,909 | £5,187 | £14,680 | £22,256 | £28,206 | £75,238 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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