Flat
E14
2 beds
2 baths
South Quay Plaza, Hampton Tower, 75 Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£326,250First YearProfit From Rental Income
£71,002
↗ 22%After 5 Years
Change In Property Value
£99,099
↗ 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 | £61,416 | £62,337 | £63,896 | £65,493 | £67,458 | £320,600 |
| Total Expenses | £46,230 | £46,368 | £46,567 | £46,770 | £47,009 | £232,943 |
| Profit Before Tax | £15,186 | £15,970 | £17,329 | £18,723 | £20,449 | £87,657 |
| Profit After Tax | £12,301 | £12,935 | £14,037 | £15,166 | £16,563 | £71,002 |
| Change In Property Value | £10 | £10 | £19,200 | £34,273 | £45,607 | £99,099 |
| Net Return | £12,311 | £12,945 | £33,237 | £49,438 | £62,171 | £170,101 |
| 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