Flat
E14
2 beds
2 baths
One Thames Quay, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£288,450First YearProfit From Rental Income
£62,482
↗ 22%After 5 Years
Change In Property Value
£88,467
↗ 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 | £54,828 | £55,650 | £57,042 | £58,468 | £60,222 | £286,210 |
| Total Expenses | £41,484 | £41,613 | £41,795 | £41,981 | £42,199 | £209,072 |
| Profit Before Tax | £13,344 | £14,038 | £15,247 | £16,487 | £18,023 | £77,138 |
| Profit After Tax | £10,808 | £11,371 | £12,350 | £13,354 | £14,598 | £62,482 |
| Change In Property Value | £9 | £9 | £17,140 | £30,596 | £40,714 | £88,467 |
| Net Return | £10,817 | £11,379 | £29,490 | £43,950 | £55,312 | £150,949 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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