Flat
E14
1 bed
1 bath
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£309,625First YearProfit From Rental Income
£67,465
↗ 22%After 5 Years
Change In Property Value
£94,712
↗ 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 | £58,692 | £59,572 | £61,062 | £62,588 | £64,466 | £306,380 |
| Total Expenses | £44,271 | £44,405 | £44,597 | £44,793 | £45,024 | £223,090 |
| Profit Before Tax | £14,421 | £15,167 | £16,465 | £17,795 | £19,442 | £83,290 |
| Profit After Tax | £11,681 | £12,286 | £13,336 | £14,414 | £15,748 | £67,465 |
| Change In Property Value | £9 | £9 | £18,350 | £32,755 | £43,588 | £94,712 |
| Net Return | £11,690 | £12,295 | £31,687 | £47,169 | £59,336 | £162,177 |
| 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