Flat
E14
2 beds
2 baths
Hobart Building, Wardian, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£334,250First YearProfit From Rental Income
£72,629
↗ 22%After 5 Years
Change In Property Value
£101,164
↗ 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 | £62,688 | £63,628 | £65,219 | £66,850 | £68,855 | £327,240 |
| Total Expenses | £47,150 | £47,290 | £47,492 | £47,699 | £47,942 | £237,575 |
| Profit Before Tax | £15,538 | £16,338 | £17,727 | £19,150 | £20,913 | £89,665 |
| Profit After Tax | £12,586 | £13,234 | £14,359 | £15,512 | £16,939 | £72,629 |
| Change In Property Value | £10 | £10 | £19,600 | £34,987 | £46,557 | £101,164 |
| Net Return | £12,595 | £13,244 | £33,959 | £50,498 | £63,496 | £173,793 |
| 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