Flat
E14
2 beds
2 baths
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£352,250First YearProfit From Rental Income
£76,358
↗ 22%After 5 Years
Change In Property Value
£105,809
↗ 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 | £65,568 | £66,552 | £68,215 | £69,921 | £72,018 | £342,274 |
| Total Expenses | £49,224 | £49,368 | £49,577 | £49,792 | £50,044 | £248,005 |
| Profit Before Tax | £16,344 | £17,183 | £18,638 | £20,129 | £21,974 | £94,269 |
| Profit After Tax | £13,239 | £13,919 | £15,097 | £16,304 | £17,799 | £76,358 |
| Change In Property Value | £10 | £10 | £20,500 | £36,593 | £48,695 | £105,809 |
| Net Return | £13,249 | £13,929 | £35,597 | £52,898 | £66,494 | £182,167 |
| 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