Flat
E14
1 bed
1 bath
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£250,125First YearProfit From Rental Income
£53,408
↗ 21%After 5 Years
Change In Property Value
£77,163
↗ 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 | £47,820 | £48,537 | £49,751 | £50,995 | £52,524 | £249,627 |
| Total Expenses | £36,439 | £36,557 | £36,721 | £36,889 | £37,085 | £183,691 |
| Profit Before Tax | £11,381 | £11,981 | £13,030 | £14,105 | £15,439 | £65,936 |
| Profit After Tax | £9,219 | £9,704 | £10,554 | £11,425 | £12,506 | £53,408 |
| Change In Property Value | £7 | £7 | £14,950 | £26,686 | £35,512 | £77,163 |
| Net Return | £9,226 | £9,712 | £25,504 | £38,111 | £48,018 | £130,571 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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