Flat E14 2 beds 2 baths

Aspen, 40 Marsh Wall, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£86,731

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 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	£73,572	£74,676	£76,542	£78,456	£80,810	£384,056
Total Expenses	£54,983	£55,140	£55,369	£55,605	£55,883	£276,980
Profit Before Tax	£18,589	£19,536	£21,173	£22,851	£24,927	£107,076
Profit After Tax	£15,057	£15,824	£17,150	£18,510	£20,191	£86,731
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£15,068	£15,835	£40,151	£59,565	£74,824	£205,444
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	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