Flat E14 0 beds 1 bath

Baltimore Wharf, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£22,141

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 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	£23,664	£24,019	£24,619	£25,235	£25,992	£123,529
Total Expenses	£19,046	£19,128	£19,231	£19,336	£19,454	£96,195
Profit Before Tax	£4,618	£4,891	£5,389	£5,899	£6,538	£27,334
Profit After Tax	£3,740	£3,962	£4,365	£4,778	£5,295	£22,141
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£3,744	£3,966	£11,765	£17,987	£22,873	£60,335
Return From Rental Income (%)	3%	3%	4%	4%	4%	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