Flat
E14
2 beds
2 baths
Royal Captain Court, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£39,543
↗ 21%After 5 Years
Change In Property Value
£59,873
↗ 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 | £37,104 | £37,661 | £38,602 | £39,567 | £40,754 | £193,688 |
| Total Expenses | £28,722 | £28,824 | £28,961 | £29,101 | £29,262 | £144,870 |
| Profit Before Tax | £8,382 | £8,837 | £9,641 | £10,466 | £11,492 | £48,818 |
| Profit After Tax | £6,790 | £7,158 | £7,810 | £8,478 | £9,308 | £39,543 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £6,795 | £7,164 | £19,410 | £29,184 | £36,863 | £99,415 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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