Flat E14 1 bed 1 bath

Heritage Tower, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£24,627

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

51%

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	£25,584	£25,968	£26,617	£27,282	£28,101	£133,552
Total Expenses	£20,428	£20,513	£20,621	£20,731	£20,856	£103,148
Profit Before Tax	£5,156	£5,455	£5,996	£6,551	£7,245	£30,403
Profit After Tax	£4,176	£4,419	£4,857	£5,307	£5,869	£24,627
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£4,180	£4,423	£12,857	£19,587	£24,872	£65,918
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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