Flat
E14
2 beds
2 baths
Wards Place, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£90,981
↗ 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 | £76,800 | £77,952 | £79,901 | £81,898 | £84,355 | £400,906 |
| Total Expenses | £57,290 | £57,451 | £57,689 | £57,933 | £58,221 | £288,584 |
| Profit Before Tax | £19,510 | £20,501 | £22,212 | £23,966 | £26,134 | £112,322 |
| Profit After Tax | £15,803 | £16,606 | £17,992 | £19,412 | £21,169 | £90,981 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £15,815 | £16,618 | £41,992 | £62,253 | £78,178 | £214,855 |
| 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