Flat E14 1 bed 1 bath

One Thames Quay, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£218,625First Year

Profit From Rental Income

After 5 Years

£45,950

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,873

↗ 10%After 5 Years

Return On Investment

52%

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	£42,060	£42,691	£43,758	£44,852	£46,198	£219,559
Total Expenses	£32,292	£32,401	£32,551	£32,704	£32,882	£162,831
Profit Before Tax	£9,768	£10,289	£11,207	£12,148	£13,316	£56,728
Profit After Tax	£7,912	£8,334	£9,078	£9,840	£10,786	£45,950
Change In Property Value	£7	£7	£13,150	£23,473	£31,236	£67,873
Net Return	£7,918	£8,341	£22,228	£33,313	£42,022	£113,823
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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