Flat E14 2 beds 2 baths

Forge Square, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£30,458

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 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	£30,072	£30,523	£31,286	£32,068	£33,030	£156,980
Total Expenses	£23,654	£23,746	£23,865	£23,987	£24,126	£119,378
Profit Before Tax	£6,418	£6,778	£7,421	£8,081	£8,905	£37,602
Profit After Tax	£5,198	£5,490	£6,011	£6,546	£7,213	£30,458
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£5,203	£5,494	£15,411	£23,325	£29,541	£78,975
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change