Flat
E14
2 beds
2 baths
Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£3,112
↗ 7%After 5 Years
Change In Property Value
£14,452
↗ 10%After 5 Years
Return On Investment
41%
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 | £8,952 | £9,086 | £9,313 | £9,546 | £9,833 | £46,731 |
| Total Expenses | £8,450 | £8,509 | £8,575 | £8,642 | £8,713 | £42,889 |
| Profit Before Tax | £502 | £577 | £739 | £904 | £1,119 | £3,842 |
| Profit After Tax | £407 | £467 | £598 | £732 | £907 | £3,112 |
| Change In Property Value | £1 | £1 | £2,800 | £4,998 | £6,651 | £14,452 |
| Net Return | £408 | £469 | £3,398 | £5,731 | £7,558 | £17,564 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change