Flat
E14
2 beds
2 baths
Bagshaw Building, Wardian, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£60,336
↗ 22%After 5 Years
Change In Property Value
£85,680
↗ 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 | £53,124 | £53,921 | £55,269 | £56,651 | £58,350 | £277,314 |
| Total Expenses | £40,243 | £40,368 | £40,546 | £40,728 | £40,941 | £202,826 |
| Profit Before Tax | £12,881 | £13,553 | £14,723 | £15,922 | £17,409 | £74,489 |
| Profit After Tax | £10,434 | £10,978 | £11,925 | £12,897 | £14,102 | £60,336 |
| Change In Property Value | £8 | £8 | £16,600 | £29,632 | £39,431 | £85,680 |
| Net Return | £10,442 | £10,986 | £28,526 | £42,529 | £53,533 | £146,015 |
| 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