Flat E14 2 beds 2 baths

Wardian, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£63,973

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 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	£55,980	£56,820	£58,240	£59,696	£61,487	£292,223
Total Expenses	£42,314	£42,444	£42,629	£42,818	£43,040	£213,244
Profit Before Tax	£13,666	£14,376	£15,612	£16,878	£18,447	£78,979
Profit After Tax	£11,070	£11,645	£12,645	£13,671	£14,942	£63,973
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£11,079	£11,653	£30,146	£44,909	£56,511	£154,298
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	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