Flat
E14
2 beds
2 baths
Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£44,515
↗ 21%After 5 Years
Change In Property Value
£66,066
↗ 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 | £40,944 | £41,558 | £42,597 | £43,662 | £44,972 | £213,733 |
| Total Expenses | £31,486 | £31,594 | £31,741 | £31,891 | £32,065 | £158,777 |
| Profit Before Tax | £9,458 | £9,964 | £10,856 | £11,771 | £12,907 | £54,957 |
| Profit After Tax | £7,661 | £8,071 | £8,794 | £9,535 | £10,455 | £44,515 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £7,667 | £8,078 | £21,594 | £32,383 | £40,860 | £110,581 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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