Flat
E14
1 bed
1 bath
One Thames Quay, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£221,075First YearProfit From Rental Income
£46,515
↗ 21%After 5 Years
Change In Property Value
£68,595
↗ 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 | £42,504 | £43,142 | £44,220 | £45,326 | £46,685 | £221,877 |
| Total Expenses | £32,614 | £32,724 | £32,875 | £33,029 | £33,208 | £164,451 |
| Profit Before Tax | £9,890 | £10,417 | £11,345 | £12,296 | £13,477 | £57,426 |
| Profit After Tax | £8,011 | £8,438 | £9,190 | £9,960 | £10,917 | £46,515 |
| Change In Property Value | £7 | £7 | £13,290 | £23,723 | £31,569 | £68,595 |
| Net Return | £8,017 | £8,445 | £22,480 | £33,683 | £42,485 | £115,110 |
| 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