Flat
E14
2 beds
2 baths
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£446,250First YearProfit From Rental Income
£95,816
↗ 21%After 5 Years
Change In Property Value
£130,068
↗ 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 | £80,604 | £81,813 | £83,858 | £85,955 | £88,533 | £420,764 |
| Total Expenses | £60,051 | £60,218 | £60,465 | £60,719 | £61,019 | £302,472 |
| Profit Before Tax | £20,553 | £21,595 | £23,393 | £25,236 | £27,514 | £118,292 |
| Profit After Tax | £16,648 | £17,492 | £18,948 | £20,441 | £22,286 | £95,816 |
| Change In Property Value | £13 | £13 | £25,201 | £44,983 | £59,859 | £130,068 |
| Net Return | £16,661 | £17,505 | £44,149 | £65,424 | £82,146 | £225,884 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change