Flat
E14
2 beds
2 baths
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£338,250First YearProfit From Rental Income
£73,488
↗ 22%After 5 Years
Change In Property Value
£102,196
↗ 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 | £63,336 | £64,286 | £65,893 | £67,541 | £69,567 | £330,622 |
| Total Expenses | £47,612 | £47,753 | £47,957 | £48,165 | £48,410 | £239,897 |
| Profit Before Tax | £15,724 | £16,533 | £17,937 | £19,375 | £21,156 | £90,726 |
| Profit After Tax | £12,737 | £13,392 | £14,529 | £15,694 | £17,137 | £73,488 |
| Change In Property Value | £10 | £10 | £19,800 | £35,344 | £47,032 | £102,196 |
| Net Return | £12,746 | £13,402 | £34,329 | £51,038 | £64,169 | £175,684 |
| 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