Flat
E14
2 beds
2 baths
Berkeley Tower, Canary Riverside, 48 Westferry Circus, London E14
London, England · E14
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£59,815
↗ 22%After 5 Years
Change In Property Value
£85,164
↗ 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 | £52,776 | £53,568 | £54,907 | £56,280 | £57,968 | £275,498 |
| Total Expenses | £40,009 | £40,135 | £40,312 | £40,493 | £40,704 | £201,652 |
| Profit Before Tax | £12,767 | £13,433 | £14,595 | £15,787 | £17,264 | £73,845 |
| Profit After Tax | £10,341 | £10,881 | £11,822 | £12,787 | £13,984 | £59,815 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £10,349 | £10,889 | £28,323 | £42,240 | £53,177 | £144,978 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change