Flat E14 2 beds 2 baths

Wards Place, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£99,116

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£134,197

↗ 10%After 5 Years

Return On Investment

50%

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	£83,160	£84,407	£86,518	£88,681	£91,341	£434,106
Total Expenses	£61,894	£62,064	£62,318	£62,578	£62,887	£311,741
Profit Before Tax	£21,267	£22,343	£24,199	£26,102	£28,454	£122,365
Profit After Tax	£17,226	£18,098	£19,601	£21,143	£23,048	£99,116
Change In Property Value	£13	£13	£26,001	£46,411	£61,760	£134,197
Net Return	£17,239	£18,111	£45,602	£67,554	£84,807	£233,313
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	50%

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