Flat E14 0 beds 1 bath

West Tower, Pan Peninsula, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£18,028

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 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	£20,472	£20,779	£21,299	£21,831	£22,486	£106,867
Total Expenses	£16,743	£16,820	£16,915	£17,012	£17,120	£84,610
Profit Before Tax	£3,729	£3,959	£4,384	£4,819	£5,366	£22,257
Profit After Tax	£3,020	£3,207	£3,551	£3,903	£4,346	£18,028
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£3,024	£3,210	£9,951	£15,328	£19,549	£51,061
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	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