Flat E14 1 bed 1 bath

Marsh Wall, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£25,870

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,840

↗ 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	£26,544	£26,942	£27,616	£28,306	£29,155	£138,563
Total Expenses	£21,120	£21,205	£21,316	£21,429	£21,556	£106,625
Profit Before Tax	£5,424	£5,737	£6,300	£6,878	£7,599	£31,938
Profit After Tax	£4,394	£4,647	£5,103	£5,571	£6,155	£25,870
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£4,398	£4,651	£13,403	£20,387	£25,871	£68,710
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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