Flat E14 1 bed 1 bath

Westferry Road, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£10,186

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

49%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£12,367	£12,434	£12,514	£12,595	£12,684	£62,595
Profit Before Tax	£2,033	£2,182	£2,467	£2,761	£3,133	£12,575
Profit After Tax	£1,647	£1,767	£1,999	£2,236	£2,537	£10,186
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,649	£1,769	£6,499	£10,269	£13,227	£33,412
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	49%

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