Flat E14 2 beds 2 baths

Marsh Wall, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£275,500First Year

Profit From Rental Income

After 5 Years

£59,385

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£84,647

↗ 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	£52,452	£53,239	£54,570	£55,934	£57,612	£273,807
Total Expenses	£39,779	£39,903	£40,079	£40,260	£40,470	£200,491
Profit Before Tax	£12,673	£13,335	£14,490	£15,674	£17,142	£73,315
Profit After Tax	£10,265	£10,802	£11,737	£12,696	£13,885	£59,385
Change In Property Value	£8	£8	£16,400	£29,275	£38,956	£84,647
Net Return	£10,274	£10,810	£28,137	£41,971	£52,841	£144,033
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