Flat E14 2 beds 2 baths

Flat 3, Regatta Point, 1 Manilla Street, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£13,869

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£27,872

↗ 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	£17,268	£17,527	£17,965	£18,414	£18,967	£90,141
Total Expenses	£14,439	£14,511	£14,598	£14,687	£14,784	£73,019
Profit Before Tax	£2,829	£3,016	£3,367	£3,728	£4,182	£17,123
Profit After Tax	£2,291	£2,443	£2,728	£3,020	£3,388	£13,869
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£2,294	£2,446	£8,128	£12,659	£16,215	£41,741
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	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