Flat
E14
1 bed
1 bath
One Thames Quay, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£241,900First YearProfit From Rental Income
£51,476
↗ 21%After 5 Years
Change In Property Value
£74,737
↗ 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 | £46,320 | £47,015 | £48,190 | £49,395 | £50,877 | £241,797 |
| Total Expenses | £35,357 | £35,472 | £35,633 | £35,797 | £35,988 | £178,246 |
| Profit Before Tax | £10,963 | £11,543 | £12,557 | £13,598 | £14,889 | £63,550 |
| Profit After Tax | £8,880 | £9,350 | £10,172 | £11,014 | £12,060 | £51,476 |
| Change In Property Value | £7 | £7 | £14,480 | £25,847 | £34,395 | £74,737 |
| Net Return | £8,888 | £9,357 | £24,652 | £36,862 | £46,455 | £126,213 |
| 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