Flat
E14
3 beds
4 baths
Canary Wharf, Pan Peninsula Square, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£233,150First YearProfit From Rental Income
£134,951
↗ 58%After 5 Years
Change In Property Value
£72,157
↗ 10%After 5 Years
Return On Investment
89%
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 | £67,200 | £68,208 | £69,913 | £71,661 | £73,811 | £350,793 |
| Total Expenses | £36,453 | £36,600 | £36,813 | £37,032 | £37,289 | £184,187 |
| Profit Before Tax | £30,747 | £31,608 | £33,100 | £34,629 | £36,521 | £166,606 |
| Profit After Tax | £24,905 | £25,603 | £26,811 | £28,050 | £29,582 | £134,951 |
| Change In Property Value | £7 | £7 | £13,980 | £24,955 | £33,208 | £72,157 |
| Net Return | £24,912 | £25,610 | £40,791 | £53,005 | £62,790 | £207,108 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 58% |
| Total Net Return (%) | 11% | 11% | 17% | 23% | 27% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change