Flat
E14
2 beds
2 baths
Madeira Street, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£159,650First YearProfit From Rental Income
£32,017
↗ 20%After 5 Years
Change In Property Value
£50,479
↗ 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 | £31,284 | £31,753 | £32,547 | £33,361 | £34,362 | £163,307 |
| Total Expenses | £24,529 | £24,622 | £24,745 | £24,870 | £25,013 | £123,779 |
| Profit Before Tax | £6,755 | £7,131 | £7,802 | £8,491 | £9,349 | £39,527 |
| Profit After Tax | £5,471 | £5,776 | £6,320 | £6,878 | £7,573 | £32,017 |
| Change In Property Value | £5 | £5 | £9,780 | £17,458 | £23,231 | £50,479 |
| Net Return | £5,476 | £5,781 | £16,100 | £24,335 | £30,804 | £82,496 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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