Flat
E14
2 beds
2 baths
Amory Tower, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£339,250First YearProfit From Rental Income
£73,771
↗ 22%After 5 Years
Change In Property Value
£102,454
↗ 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 | £63,516 | £64,469 | £66,080 | £67,732 | £69,764 | £331,562 |
| Total Expenses | £47,729 | £47,870 | £48,074 | £48,284 | £48,529 | £240,487 |
| Profit Before Tax | £15,787 | £16,598 | £18,006 | £19,449 | £21,235 | £91,075 |
| Profit After Tax | £12,787 | £13,445 | £14,585 | £15,754 | £17,200 | £73,771 |
| Change In Property Value | £10 | £10 | £19,850 | £35,433 | £47,151 | £102,454 |
| Net Return | £12,797 | £13,455 | £34,435 | £51,187 | £64,352 | £176,225 |
| 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