Flat E14 2 beds 1 bath

Explorers Court, Virginia Quay, 5 Newport Avenue, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£49,600First Year

Profit From Rental Income

After 5 Years

£9,121

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£16,723

↗ 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	£11,460	£11,632	£11,923	£12,221	£12,587	£59,823
Total Expenses	£9,573	£9,637	£9,709	£9,782	£9,862	£48,562
Profit Before Tax	£1,887	£1,995	£2,214	£2,439	£2,726	£11,260
Profit After Tax	£1,528	£1,616	£1,793	£1,975	£2,208	£9,121
Change In Property Value	£2	£2	£3,240	£5,784	£7,696	£16,723
Net Return	£1,530	£1,618	£5,034	£7,759	£9,904	£25,844
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	16%	20%	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