Flat E14 2 beds 2 baths

Ability Place, 37 Millharbour, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£33,757

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£52,647

↗ 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	£32,628	£33,117	£33,945	£34,794	£35,838	£170,323
Total Expenses	£25,497	£25,592	£25,718	£25,846	£25,994	£128,647
Profit Before Tax	£7,131	£7,525	£8,228	£8,948	£9,844	£41,676
Profit After Tax	£5,776	£6,096	£6,664	£7,247	£7,974	£33,757
Change In Property Value	£5	£5	£10,200	£18,207	£24,229	£52,647
Net Return	£5,781	£6,101	£16,865	£25,455	£32,203	£86,404
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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