Flat
E14
1 bed
1 bath
Heron Wharf, Leven Road, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£29,215
↗ 20%After 5 Years
Change In Property Value
£46,969
↗ 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 | £29,112 | £29,549 | £30,287 | £31,045 | £31,976 | £151,969 |
| Total Expenses | £22,963 | £23,053 | £23,170 | £23,289 | £23,425 | £115,901 |
| Profit Before Tax | £6,149 | £6,496 | £7,118 | £7,755 | £8,551 | £36,068 |
| Profit After Tax | £4,980 | £5,262 | £5,765 | £6,282 | £6,926 | £29,215 |
| Change In Property Value | £5 | £5 | £9,100 | £16,244 | £21,616 | £46,969 |
| Net Return | £4,985 | £5,266 | £14,865 | £22,526 | £28,542 | £76,184 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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