Terraced
E14
4 beds
3 baths
Jamestown Way, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£71,375
↗ 21%After 5 Years
Change In Property Value
£103,229
↗ 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 | £61,536 | £62,459 | £64,021 | £65,621 | £67,590 | £321,226 |
| Total Expenses | £46,329 | £46,432 | £46,599 | £46,770 | £46,978 | £233,108 |
| Profit Before Tax | £15,207 | £16,027 | £17,421 | £18,851 | £20,612 | £88,118 |
| Profit After Tax | £12,318 | £12,982 | £14,111 | £15,269 | £16,696 | £71,375 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £12,328 | £12,992 | £34,112 | £50,970 | £64,203 | £174,604 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change