Flat
E14
1 bed
1 bath
Duckman Tower, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£21,757
↗ 19%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
51%
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 | £23,352 | £23,702 | £24,295 | £24,902 | £25,649 | £121,901 |
| Total Expenses | £18,817 | £18,898 | £19,000 | £19,104 | £19,222 | £95,040 |
| Profit Before Tax | £4,535 | £4,805 | £5,295 | £5,798 | £6,427 | £26,860 |
| Profit After Tax | £3,674 | £3,892 | £4,289 | £4,696 | £5,206 | £21,757 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £3,677 | £3,895 | £11,589 | £17,727 | £22,546 | £59,435 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change