Flat
E14
3 beds
3 baths
One Thames Quay, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£458,250First YearProfit From Rental Income
£98,302
↗ 21%After 5 Years
Change In Property Value
£133,165
↗ 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 | £82,524 | £83,762 | £85,856 | £88,002 | £90,642 | £430,786 |
| Total Expenses | £61,433 | £61,603 | £61,855 | £62,114 | £62,420 | £309,426 |
| Profit Before Tax | £21,091 | £22,159 | £24,001 | £25,888 | £28,222 | £121,361 |
| Profit After Tax | £17,084 | £17,949 | £19,440 | £20,970 | £22,860 | £98,302 |
| Change In Property Value | £13 | £13 | £25,801 | £46,054 | £61,285 | £133,165 |
| Net Return | £17,096 | £17,962 | £45,241 | £67,024 | £84,144 | £231,467 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change