Flat
E14
1 bed
1 bath
Arena Tower, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£35,384
↗ 20%After 5 Years
Change In Property Value
£54,711
↗ 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 | £33,900 | £34,408 | £35,269 | £36,150 | £37,235 | £176,963 |
| Total Expenses | £26,418 | £26,515 | £26,644 | £26,776 | £26,927 | £133,278 |
| Profit Before Tax | £7,482 | £7,894 | £8,625 | £9,375 | £10,308 | £43,684 |
| Profit After Tax | £6,061 | £6,394 | £6,986 | £7,594 | £8,350 | £35,384 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £6,066 | £6,399 | £17,587 | £26,515 | £33,529 | £90,095 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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