Flat
E14
2 beds
2 baths
12 Baltimore Wharf, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£47,001
↗ 21%After 5 Years
Change In Property Value
£69,163
↗ 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 | £42,864 | £43,507 | £44,595 | £45,709 | £47,081 | £223,756 |
| Total Expenses | £32,869 | £32,979 | £33,131 | £33,286 | £33,466 | £165,730 |
| Profit Before Tax | £9,995 | £10,528 | £11,464 | £12,423 | £13,615 | £58,026 |
| Profit After Tax | £8,096 | £8,528 | £9,286 | £10,063 | £11,028 | £47,001 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £8,103 | £8,534 | £22,686 | £33,982 | £42,858 | £116,164 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 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