Flat E14 1 bed 1 bath

1 West India Quay, 26 Hertsmere Road, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£26,729

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£27,192	£27,600	£28,290	£28,997	£29,867	£141,946
Total Expenses	£21,581	£21,668	£21,780	£21,894	£22,024	£108,947
Profit Before Tax	£5,611	£5,932	£6,510	£7,103	£7,843	£32,999
Profit After Tax	£4,545	£4,805	£5,273	£5,753	£6,353	£26,729
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,549	£4,809	£13,773	£20,926	£26,543	£70,601
Return From Rental Income (%)	3%	4%	4%	4%	5%	19%
Total Net Return (%)	3%	4%	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