Flat E14 3 beds 2 baths

Marsh Wall, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£461,850First Year

Profit From Rental Income

After 5 Years

£99,048

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£134,094

↗ 10%After 5 Years

Return On Investment

50%

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	£83,100	£84,346	£86,455	£88,617	£91,275	£433,793
Total Expenses	£61,848	£62,018	£62,272	£62,532	£62,841	£311,512
Profit Before Tax	£21,252	£22,328	£24,183	£26,084	£28,434	£122,282
Profit After Tax	£17,214	£18,086	£19,588	£21,128	£23,032	£99,048
Change In Property Value	£13	£13	£25,981	£46,375	£61,712	£134,094
Net Return	£17,227	£18,099	£45,569	£67,503	£84,744	£233,142
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change