Flat
E14
1 bed
1 bath
New Providence Wharf, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£23,000
↗ 19%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
51%
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 | £24,312 | £24,677 | £25,294 | £25,926 | £26,704 | £126,912 |
| Total Expenses | £19,508 | £19,590 | £19,695 | £19,802 | £19,922 | £98,517 |
| Profit Before Tax | £4,804 | £5,087 | £5,599 | £6,124 | £6,781 | £28,395 |
| Profit After Tax | £3,891 | £4,120 | £4,535 | £4,960 | £5,493 | £23,000 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £3,895 | £4,124 | £12,135 | £18,527 | £23,546 | £62,227 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change