Flat E14 2 beds 2 baths

8 Harbord Square, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£329,250First Year

Profit From Rental Income

After 5 Years

£71,623

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£99,874

↗ 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	£61,896	£62,824	£64,395	£66,005	£67,985	£323,105
Total Expenses	£46,575	£46,714	£46,914	£47,119	£47,360	£234,682
Profit Before Tax	£15,321	£16,110	£17,481	£18,886	£20,626	£88,424
Profit After Tax	£12,410	£13,049	£14,160	£15,298	£16,707	£71,623
Change In Property Value	£10	£10	£19,350	£34,540	£45,963	£99,874
Net Return	£12,420	£13,059	£33,510	£49,838	£62,670	£171,497
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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