Flat
E14
1 bed
1 bath
Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£7,270
↗ 13%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
46%
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 | £12,156 | £12,338 | £12,647 | £12,963 | £13,352 | £63,456 |
| Total Expenses | £10,754 | £10,818 | £10,892 | £10,967 | £11,049 | £54,480 |
| Profit Before Tax | £1,402 | £1,520 | £1,755 | £1,996 | £2,303 | £8,976 |
| Profit After Tax | £1,136 | £1,231 | £1,421 | £1,616 | £1,865 | £7,270 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £1,138 | £1,233 | £5,222 | £8,400 | £10,892 | £26,884 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change