Flat
E14
3 beds
3 baths
One Thames Quay, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£445,850First YearProfit From Rental Income
£95,749
↗ 21%After 5 Years
Change In Property Value
£129,965
↗ 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 | £80,544 | £81,752 | £83,796 | £85,891 | £88,468 | £420,451 |
| Total Expenses | £60,005 | £60,172 | £60,419 | £60,673 | £60,973 | £302,242 |
| Profit Before Tax | £20,539 | £21,580 | £23,377 | £25,218 | £27,495 | £118,208 |
| Profit After Tax | £16,636 | £17,480 | £18,935 | £20,427 | £22,271 | £95,749 |
| Change In Property Value | £13 | £13 | £25,181 | £44,947 | £59,812 | £129,965 |
| Net Return | £16,649 | £17,492 | £44,116 | £65,374 | £82,082 | £225,713 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change