Flat
E14
1 bed
1 bath
Wards Place, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£32,944
↗ 20%After 5 Years
Change In Property Value
£51,614
↗ 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 | £31,992 | £32,472 | £33,284 | £34,116 | £35,139 | £167,003 |
| Total Expenses | £25,037 | £25,131 | £25,255 | £25,382 | £25,527 | £126,331 |
| Profit Before Tax | £6,955 | £7,341 | £8,029 | £8,734 | £9,612 | £40,672 |
| Profit After Tax | £5,634 | £5,946 | £6,503 | £7,074 | £7,786 | £32,944 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,639 | £5,951 | £16,504 | £24,925 | £31,540 | £84,558 |
| 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