Flat
E14
2 beds
2 baths
New Providence Wharf, 1 Fairmont Avenue, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£39,113
↗ 21%After 5 Years
Change In Property Value
£59,356
↗ 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 | £36,780 | £37,332 | £38,265 | £39,222 | £40,398 | £191,997 |
| Total Expenses | £28,491 | £28,592 | £28,729 | £28,868 | £29,028 | £143,709 |
| Profit Before Tax | £8,289 | £8,739 | £9,536 | £10,354 | £11,370 | £48,288 |
| Profit After Tax | £6,714 | £7,079 | £7,724 | £8,386 | £9,210 | £39,113 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,720 | £7,085 | £19,225 | £28,914 | £36,526 | £98,470 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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