Flat
E14
1 bed
1 bath
New Providence Wharf, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£27,542
↗ 20%After 5 Years
Change In Property Value
£44,904
↗ 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 | £27,828 | £28,245 | £28,952 | £29,675 | £30,566 | £145,266 |
| Total Expenses | £22,041 | £22,129 | £22,243 | £22,359 | £22,491 | £111,263 |
| Profit Before Tax | £5,787 | £6,116 | £6,709 | £7,316 | £8,075 | £34,003 |
| Profit After Tax | £4,687 | £4,954 | £5,434 | £5,926 | £6,541 | £27,542 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £4,691 | £4,959 | £14,134 | £21,456 | £27,206 | £72,447 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change