Flat
E14
1 bed
1 bath
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£253,625First YearProfit From Rental Income
£54,221
↗ 21%After 5 Years
Change In Property Value
£78,196
↗ 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 | £48,456 | £49,183 | £50,412 | £51,673 | £53,223 | £252,947 |
| Total Expenses | £36,899 | £37,018 | £37,184 | £37,354 | £37,552 | £186,007 |
| Profit Before Tax | £11,557 | £12,165 | £13,228 | £14,319 | £15,671 | £66,940 |
| Profit After Tax | £9,361 | £9,853 | £10,715 | £11,598 | £12,694 | £54,221 |
| Change In Property Value | £8 | £8 | £15,150 | £27,043 | £35,987 | £78,196 |
| Net Return | £9,368 | £9,861 | £25,865 | £38,642 | £48,681 | £132,417 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 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