Flat E14 1 bed 1 bath

Hampton Tower, Sqp, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£47,385

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 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	£43,176	£43,824	£44,919	£46,042	£47,423	£225,385
Total Expenses	£33,098	£33,209	£33,362	£33,518	£33,698	£166,885
Profit Before Tax	£10,078	£10,615	£11,558	£12,525	£13,725	£58,500
Profit After Tax	£8,163	£8,598	£9,362	£10,145	£11,117	£47,385
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£8,170	£8,605	£22,862	£34,243	£43,185	£117,064
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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