Flat
E14
1 bed
1 bath
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£265,875First YearProfit From Rental Income
£57,137
↗ 21%After 5 Years
Change In Property Value
£81,809
↗ 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 | £50,700 | £51,461 | £52,747 | £54,066 | £55,688 | £264,661 |
| Total Expenses | £38,512 | £38,634 | £38,806 | £38,982 | £39,187 | £194,122 |
| Profit Before Tax | £12,188 | £12,826 | £13,941 | £15,084 | £16,501 | £70,539 |
| Profit After Tax | £9,872 | £10,389 | £11,292 | £12,218 | £13,366 | £57,137 |
| Change In Property Value | £8 | £8 | £15,850 | £28,293 | £37,650 | £81,809 |
| Net Return | £9,880 | £10,397 | £27,142 | £40,511 | £51,015 | £138,945 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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