Terraced
E14
3 beds
2 baths
Kingfield Street, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£65,891
↗ 21%After 5 Years
Change In Property Value
£95,486
↗ 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 | £56,928 | £57,782 | £59,226 | £60,707 | £62,528 | £297,172 |
| Total Expenses | £42,892 | £42,989 | £43,144 | £43,303 | £43,496 | £215,825 |
| Profit Before Tax | £14,036 | £14,793 | £16,082 | £17,404 | £19,032 | £81,347 |
| Profit After Tax | £11,369 | £11,982 | £13,027 | £14,097 | £15,416 | £65,891 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £11,378 | £11,991 | £31,527 | £47,120 | £59,361 | £161,377 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 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