Flat E14 1 bed 1 bath

Pan Peninsula Square, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£25,056

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,808

↗ 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	£25,908	£26,297	£26,954	£27,628	£28,457	£135,243
Total Expenses	£20,659	£20,744	£20,853	£20,964	£21,090	£104,309
Profit Before Tax	£5,249	£5,553	£6,101	£6,664	£7,367	£30,934
Profit After Tax	£4,252	£4,498	£4,942	£5,398	£5,967	£25,056
Change In Property Value	£4	£4	£8,100	£14,459	£19,241	£41,808
Net Return	£4,256	£4,502	£13,042	£19,857	£25,208	£66,864
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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