Flat E14 1 bed 1 bath

Aspen, Consort Place, Marsh Wall, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£226,132First Year

Profit From Rental Income

After 5 Years

£47,755

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£70,087

↗ 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	£43,440	£44,092	£45,194	£46,324	£47,713	£226,763
Total Expenses	£33,281	£33,393	£33,546	£33,703	£33,884	£167,806
Profit Before Tax	£10,159	£10,699	£11,648	£12,621	£13,829	£58,956
Profit After Tax	£8,229	£8,666	£9,435	£10,223	£11,202	£47,755
Change In Property Value	£7	£7	£13,579	£24,239	£32,255	£70,087
Net Return	£8,235	£8,673	£23,014	£34,462	£43,457	£117,842
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	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