Flat
E14
1 bed
1 bath
Pan Peninsula Square, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£24,605
↗ 19%After 5 Years
Change In Property Value
£41,188
↗ 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 | £25,536 | £25,919 | £26,567 | £27,231 | £28,048 | £133,301 |
| Total Expenses | £20,384 | £20,468 | £20,576 | £20,686 | £20,811 | £102,925 |
| Profit Before Tax | £5,152 | £5,451 | £5,991 | £6,545 | £7,238 | £30,376 |
| Profit After Tax | £4,173 | £4,415 | £4,853 | £5,301 | £5,862 | £24,605 |
| Change In Property Value | £4 | £4 | £7,980 | £14,245 | £18,955 | £41,188 |
| Net Return | £4,177 | £4,419 | £12,833 | £19,546 | £24,818 | £65,793 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change