Flat
E14
1 bed
1 bath
One Thames Quay, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£230,875First YearProfit From Rental Income
£48,865
↗ 21%After 5 Years
Change In Property Value
£71,486
↗ 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 | £44,304 | £44,969 | £46,093 | £47,245 | £48,662 | £231,273 |
| Total Expenses | £33,905 | £34,018 | £34,173 | £34,332 | £34,517 | £170,945 |
| Profit Before Tax | £10,399 | £10,951 | £11,920 | £12,913 | £14,146 | £60,328 |
| Profit After Tax | £8,423 | £8,870 | £9,655 | £10,459 | £11,458 | £48,865 |
| Change In Property Value | £7 | £7 | £13,850 | £24,723 | £32,899 | £71,486 |
| Net Return | £8,430 | £8,877 | £23,505 | £35,182 | £44,357 | £120,351 |
| 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