Flat
E14
2 beds
2 baths
Aspen, 50 Marsh Wall, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£457,850First YearProfit From Rental Income
£98,235
↗ 21%After 5 Years
Change In Property Value
£133,062
↗ 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 | £82,464 | £83,701 | £85,793 | £87,938 | £90,576 | £430,473 |
| Total Expenses | £61,387 | £61,557 | £61,809 | £62,068 | £62,374 | £309,196 |
| Profit Before Tax | £21,077 | £22,144 | £23,984 | £25,871 | £28,202 | £121,277 |
| Profit After Tax | £17,072 | £17,936 | £19,427 | £20,955 | £22,844 | £98,235 |
| Change In Property Value | £13 | £13 | £25,781 | £46,018 | £61,237 | £133,062 |
| Net Return | £17,085 | £17,949 | £45,208 | £66,973 | £84,081 | £231,296 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change