Flat
E14
2 beds
2 baths
New Providence Wharf, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£43,318
↗ 21%After 5 Years
Change In Property Value
£64,518
↗ 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 | £39,996 | £40,596 | £41,611 | £42,651 | £43,931 | £208,785 |
| Total Expenses | £30,796 | £30,902 | £31,047 | £31,195 | £31,365 | £155,306 |
| Profit Before Tax | £9,200 | £9,693 | £10,564 | £11,456 | £12,565 | £53,478 |
| Profit After Tax | £7,452 | £7,852 | £8,557 | £9,280 | £10,178 | £43,318 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £7,458 | £7,858 | £21,057 | £31,593 | £39,870 | £107,835 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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