Flat E14 2 beds 2 baths

Marsh Wall, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£306,650First Year

Profit From Rental Income

After 5 Years

£66,776

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£93,835

↗ 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	£58,152	£59,024	£60,500	£62,012	£63,873	£303,561
Total Expenses	£43,880	£44,013	£44,204	£44,399	£44,627	£221,122
Profit Before Tax	£14,272	£15,011	£16,296	£17,614	£19,245	£82,439
Profit After Tax	£11,561	£12,159	£13,200	£14,267	£15,589	£66,776
Change In Property Value	£9	£9	£18,180	£32,452	£43,184	£93,835
Net Return	£11,570	£12,168	£31,380	£46,719	£58,773	£160,610
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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