Flat
E14
2 beds
2 baths
The Aspen, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£57,758
↗ 22%After 5 Years
Change In Property Value
£82,583
↗ 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 | £51,180 | £51,948 | £53,246 | £54,578 | £56,215 | £267,167 |
| Total Expenses | £38,858 | £38,981 | £39,154 | £39,331 | £39,537 | £195,860 |
| Profit Before Tax | £12,322 | £12,967 | £14,093 | £15,247 | £16,678 | £71,307 |
| Profit After Tax | £9,981 | £10,503 | £11,415 | £12,350 | £13,509 | £57,758 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £9,989 | £10,511 | £27,415 | £40,911 | £51,515 | £140,341 |
| 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