Flat
E14
2 beds
1 bath
Heron Wharf, Leven Road, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£38,729
↗ 21%After 5 Years
Change In Property Value
£58,840
↗ 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 | £36,468 | £37,015 | £37,940 | £38,889 | £40,056 | £190,368 |
| Total Expenses | £28,262 | £28,362 | £28,498 | £28,636 | £28,796 | £142,554 |
| Profit Before Tax | £8,206 | £8,653 | £9,443 | £10,252 | £11,260 | £47,814 |
| Profit After Tax | £6,647 | £7,009 | £7,649 | £8,304 | £9,120 | £38,729 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £6,653 | £7,014 | £19,049 | £28,654 | £36,200 | £97,570 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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