Flat
E14
1 bed
1 bath
Aspen, 50 Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£231,382First YearProfit From Rental Income
£48,952
↗ 21%After 5 Years
Change In Property Value
£71,635
↗ 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 | £44,388 | £45,054 | £46,180 | £47,335 | £48,755 | £231,711 |
| Total Expenses | £33,971 | £34,084 | £34,239 | £34,399 | £34,583 | £171,277 |
| Profit Before Tax | £10,417 | £10,970 | £11,941 | £12,936 | £14,171 | £60,435 |
| Profit After Tax | £8,438 | £8,886 | £9,672 | £10,478 | £11,479 | £48,952 |
| Change In Property Value | £7 | £7 | £13,879 | £24,775 | £32,968 | £71,635 |
| Net Return | £8,444 | £8,893 | £23,551 | £35,253 | £44,447 | £120,588 |
| 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