Flat
E14
2 beds
2 baths
One Thames Quay, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£348,250First YearProfit From Rental Income
£75,544
↗ 22%After 5 Years
Change In Property Value
£104,777
↗ 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 | £64,932 | £65,906 | £67,554 | £69,242 | £71,320 | £338,954 |
| Total Expenses | £48,763 | £48,907 | £49,114 | £49,327 | £49,578 | £245,689 |
| Profit Before Tax | £16,169 | £16,999 | £18,439 | £19,915 | £21,742 | £93,265 |
| Profit After Tax | £13,097 | £13,769 | £14,936 | £16,131 | £17,611 | £75,544 |
| Change In Property Value | £10 | £10 | £20,300 | £36,236 | £48,220 | £104,777 |
| Net Return | £13,107 | £13,780 | £35,236 | £52,368 | £65,831 | £180,321 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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