Flat
E14
2 beds
2 baths
New Providence Wharf, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£198,150First YearProfit From Rental Income
£41,102
↗ 21%After 5 Years
Change In Property Value
£61,834
↗ 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 | £38,316 | £38,891 | £39,863 | £40,860 | £42,085 | £200,015 |
| Total Expenses | £29,597 | £29,700 | £29,841 | £29,984 | £30,149 | £149,271 |
| Profit Before Tax | £8,719 | £9,190 | £10,022 | £10,875 | £11,936 | £50,743 |
| Profit After Tax | £7,062 | £7,444 | £8,118 | £8,809 | £9,668 | £41,102 |
| Change In Property Value | £6 | £6 | £11,980 | £21,385 | £28,457 | £61,834 |
| Net Return | £7,068 | £7,450 | £20,098 | £30,194 | £38,125 | £102,936 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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