Flat
E14
2 beds
2 baths
Amory Tower, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£250,650First YearProfit From Rental Income
£53,532
↗ 21%After 5 Years
Change In Property Value
£77,318
↗ 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 | £47,916 | £48,635 | £49,851 | £51,097 | £52,630 | £250,128 |
| Total Expenses | £36,508 | £36,626 | £36,791 | £36,959 | £37,155 | £184,039 |
| Profit Before Tax | £11,408 | £12,009 | £13,060 | £14,138 | £15,475 | £66,089 |
| Profit After Tax | £9,240 | £9,727 | £10,579 | £11,452 | £12,535 | £53,532 |
| Change In Property Value | £7 | £7 | £14,980 | £26,740 | £35,583 | £77,318 |
| Net Return | £9,248 | £9,735 | £25,559 | £38,191 | £48,118 | £130,850 |
| 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