Flat E14 1 bed 1 bath

One Thames Quay, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£239,800First Year

Profit From Rental Income

After 5 Years

£50,978

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£74,118

↗ 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	£45,936	£46,625	£47,791	£48,985	£50,455	£239,792
Total Expenses	£35,080	£35,195	£35,355	£35,518	£35,708	£176,856
Profit Before Tax	£10,856	£11,430	£12,436	£13,467	£14,747	£62,936
Profit After Tax	£8,793	£9,258	£10,073	£10,909	£11,945	£50,978
Change In Property Value	£7	£7	£14,360	£25,633	£34,110	£74,118
Net Return	£8,800	£9,265	£24,433	£36,542	£46,056	£125,097
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