Flat E14 0 beds 1 bath

Pan Peninsula Square, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£16,288

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,865

↗ 10%After 5 Years

Return On Investment

51%

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	£19,128	£19,415	£19,900	£20,398	£21,010	£99,851
Total Expenses	£15,776	£15,850	£15,942	£16,035	£16,139	£79,742
Profit Before Tax	£3,352	£3,565	£3,958	£4,362	£4,870	£20,108
Profit After Tax	£2,715	£2,887	£3,206	£3,534	£3,945	£16,288
Change In Property Value	£3	£3	£5,980	£10,675	£14,205	£30,865
Net Return	£2,718	£2,890	£9,186	£14,208	£18,150	£47,153
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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