Flat
E14
2 beds
2 baths
One Thames Quay, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£290,900First YearProfit From Rental Income
£63,047
↗ 22%After 5 Years
Change In Property Value
£89,189
↗ 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 | £55,272 | £56,101 | £57,504 | £58,941 | £60,709 | £288,527 |
| Total Expenses | £41,806 | £41,935 | £42,119 | £42,306 | £42,526 | £210,692 |
| Profit Before Tax | £13,466 | £14,166 | £15,385 | £16,635 | £18,184 | £77,835 |
| Profit After Tax | £10,907 | £11,474 | £12,462 | £13,474 | £14,729 | £63,047 |
| Change In Property Value | £9 | £9 | £17,280 | £30,845 | £41,046 | £89,189 |
| Net Return | £10,916 | £11,483 | £29,742 | £44,320 | £55,775 | £152,236 |
| 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