Flat E14 2 beds 1 bath

Peninsula Court, 121 East Ferry Road, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£23,859

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 10%After 5 Years

Return On Investment

51%

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	£24,960	£25,334	£25,968	£26,617	£27,415	£130,295
Total Expenses	£19,969	£20,053	£20,159	£20,268	£20,390	£100,839
Profit Before Tax	£4,991	£5,282	£5,809	£6,349	£7,025	£29,456
Profit After Tax	£4,043	£4,278	£4,705	£5,143	£5,690	£23,859
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£4,046	£4,282	£12,505	£19,066	£24,218	£64,118
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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