Flat
E14
2 beds
2 baths
Charrington Tower, 11 Biscayne Avenue, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£57,329
↗ 21%After 5 Years
Change In Property Value
£82,067
↗ 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 | £50,856 | £51,619 | £52,909 | £54,232 | £55,859 | £265,475 |
| Total Expenses | £38,627 | £38,750 | £38,922 | £39,098 | £39,303 | £194,699 |
| Profit Before Tax | £12,229 | £12,869 | £13,988 | £15,134 | £16,556 | £70,776 |
| Profit After Tax | £9,905 | £10,424 | £11,330 | £12,259 | £13,410 | £57,329 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £9,913 | £10,432 | £27,230 | £40,641 | £51,179 | £139,395 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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