Flat
E14
1 bed
1 bath
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£236,125First YearProfit From Rental Income
£50,108
↗ 21%After 5 Years
Change In Property Value
£73,034
↗ 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 | £45,264 | £45,943 | £47,092 | £48,269 | £49,717 | £236,284 |
| Total Expenses | £34,596 | £34,710 | £34,868 | £35,030 | £35,217 | £174,422 |
| Profit Before Tax | £10,668 | £11,233 | £12,223 | £13,239 | £14,500 | £61,862 |
| Profit After Tax | £8,641 | £9,098 | £9,901 | £10,724 | £11,745 | £50,108 |
| Change In Property Value | £7 | £7 | £14,150 | £25,258 | £33,612 | £73,034 |
| Net Return | £8,648 | £9,105 | £24,051 | £35,982 | £45,356 | £123,143 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 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