Flat
E14
2 beds
2 baths
Amory Tower, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£360,250First YearProfit From Rental Income
£78,122
↗ 22%After 5 Years
Change In Property Value
£107,874
↗ 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 | £66,876 | £67,879 | £69,576 | £71,316 | £73,455 | £349,102 |
| Total Expenses | £50,148 | £50,294 | £50,507 | £50,725 | £50,981 | £252,655 |
| Profit Before Tax | £16,728 | £17,585 | £19,069 | £20,591 | £22,474 | £96,446 |
| Profit After Tax | £13,550 | £14,244 | £15,446 | £16,679 | £18,204 | £78,122 |
| Change In Property Value | £10 | £10 | £20,900 | £37,307 | £49,645 | £107,874 |
| Net Return | £13,560 | £14,254 | £36,346 | £53,986 | £67,849 | £185,995 |
| 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