Flat
E14
0 beds
1 bath
Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£196,050First YearProfit From Rental Income
£40,605
↗ 21%After 5 Years
Change In Property Value
£61,215
↗ 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 | £37,932 | £38,501 | £39,464 | £40,450 | £41,664 | £198,010 |
| Total Expenses | £29,320 | £29,423 | £29,563 | £29,705 | £29,869 | £147,881 |
| Profit Before Tax | £8,612 | £9,078 | £9,901 | £10,745 | £11,794 | £50,130 |
| Profit After Tax | £6,975 | £7,353 | £8,020 | £8,703 | £9,554 | £40,605 |
| Change In Property Value | £6 | £6 | £11,860 | £21,171 | £28,172 | £61,215 |
| Net Return | £6,981 | £7,359 | £19,880 | £29,874 | £37,725 | £101,819 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change