Flat
E14
2 beds
2 baths
South Quay Plaza, 75 Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-35,616
↘ -9%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
21%
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 | £43,200 | £43,848 | £44,944 | £46,068 | £47,450 | £225,510 |
| Total Expenses | £51,946 | £52,057 | £52,210 | £52,366 | £52,547 | £261,126 |
| Profit Before Tax | £-8,746 | £-8,209 | £-7,265 | £-6,298 | £-5,097 | £-35,616 |
| Profit After Tax | £-8,746 | £-8,209 | £-7,265 | £-6,298 | £-5,097 | £-35,616 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-8,735 | £-8,198 | £15,735 | £34,758 | £49,537 | £83,097 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change