Flat
E14
2 beds
2 baths
Bagshaw Building, 1 Wards Place, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£90,844
↗ 22%After 5 Years
Change In Property Value
£123,874
↗ 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 | £76,764 | £77,915 | £79,863 | £81,860 | £84,316 | £400,718 |
| Total Expenses | £57,286 | £57,448 | £57,685 | £57,929 | £58,217 | £288,565 |
| Profit Before Tax | £19,478 | £20,468 | £22,178 | £23,931 | £26,099 | £112,153 |
| Profit After Tax | £15,777 | £16,579 | £17,964 | £19,384 | £21,140 | £90,844 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £15,789 | £16,591 | £41,965 | £62,225 | £78,149 | £214,718 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change