Flat
E14
0 beds
1 bath
Pan Peninsula, Pan Peninsula Square, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£73,600First YearProfit From Rental Income
£11,564
↗ 16%After 5 Years
Change In Property Value
£24,981
↗ 10%After 5 Years
Return On Investment
50%
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 | £15,480 | £15,712 | £16,105 | £16,508 | £17,003 | £80,808 |
| Total Expenses | £13,149 | £13,219 | £13,301 | £13,385 | £13,477 | £66,531 |
| Profit Before Tax | £2,331 | £2,494 | £2,804 | £3,123 | £3,526 | £14,277 |
| Profit After Tax | £1,888 | £2,020 | £2,271 | £2,529 | £2,856 | £11,564 |
| Change In Property Value | £2 | £2 | £4,840 | £8,640 | £11,497 | £24,981 |
| Net Return | £1,890 | £2,022 | £7,111 | £11,169 | £14,353 | £36,546 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change