Flat E14 2 beds 1 bath

Canada Square, London E14

London, England · E14

Initial Investment

First Year

£46,499First Year

Profit From Rental Income

After 5 Years

£4,114

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£15,656

↗ 10%After 5 Years

Return On Investment

43%

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	£9,708	£9,854	£10,100	£10,352	£10,663	£50,677
Total Expenses	£8,988	£9,049	£9,116	£9,185	£9,259	£45,598
Profit Before Tax	£720	£805	£984	£1,167	£1,404	£5,079
Profit After Tax	£583	£652	£797	£945	£1,137	£4,114
Change In Property Value	£2	£2	£3,033	£5,415	£7,205	£15,656
Net Return	£585	£653	£3,830	£6,360	£8,342	£19,770
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	43%

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