Flat E14 2 beds 2 baths

Hampton Tower, 75 Marsh Wall, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£82,573

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 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	£70,368	£71,424	£73,209	£75,039	£77,291	£367,330
Total Expenses	£52,679	£52,831	£53,052	£53,279	£53,547	£265,389
Profit Before Tax	£17,689	£18,593	£20,157	£21,760	£23,743	£101,942
Profit After Tax	£14,328	£15,060	£16,327	£17,626	£19,232	£82,573
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£14,339	£15,071	£38,327	£56,896	£71,490	£196,124
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change