Flat E14 2 beds 2 baths

41 Millharbour, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£162,800First Year

Profit From Rental Income

After 5 Years

£32,763

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,408

↗ 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	£31,860	£32,338	£33,146	£33,975	£34,994	£166,314
Total Expenses	£24,944	£25,038	£25,162	£25,288	£25,433	£125,865
Profit Before Tax	£6,916	£7,300	£7,985	£8,687	£9,561	£40,448
Profit After Tax	£5,602	£5,913	£6,468	£7,036	£7,745	£32,763
Change In Property Value	£5	£5	£9,960	£17,779	£23,659	£51,408
Net Return	£5,607	£5,918	£16,428	£24,815	£31,403	£84,171
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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