Flat E14 3 beds 2 baths

5 Crews Street, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£57,329

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 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	£50,856	£51,619	£52,909	£54,232	£55,859	£265,475
Total Expenses	£38,627	£38,750	£38,922	£39,098	£39,303	£194,699
Profit Before Tax	£12,229	£12,869	£13,988	£15,134	£16,556	£70,776
Profit After Tax	£9,905	£10,424	£11,330	£12,259	£13,410	£57,329
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£9,913	£10,432	£27,230	£40,641	£51,179	£139,395
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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