Flat E14 2 beds 2 baths

Amory Tower, 203 Marsh Wall, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£259,400First Year

Profit From Rental Income

After 5 Years

£55,589

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£79,899

↗ 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	£49,512	£50,255	£51,511	£52,799	£54,383	£258,459
Total Expenses	£37,660	£37,780	£37,949	£38,121	£38,322	£189,831
Profit Before Tax	£11,852	£12,475	£13,563	£14,678	£16,061	£68,628
Profit After Tax	£9,600	£10,105	£10,986	£11,889	£13,009	£55,589
Change In Property Value	£8	£8	£15,480	£27,632	£36,771	£79,899
Net Return	£9,608	£10,112	£26,466	£39,521	£49,780	£135,487
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change