Flat
E14
3 beds
2 baths
Heron Wharf, Leven Road, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£65,216
↗ 22%After 5 Years
Change In Property Value
£91,873
↗ 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 | £56,940 | £57,794 | £59,239 | £60,720 | £62,542 | £297,235 |
| Total Expenses | £43,005 | £43,136 | £43,324 | £43,516 | £43,740 | £216,720 |
| Profit Before Tax | £13,935 | £14,658 | £15,915 | £17,204 | £18,801 | £80,514 |
| Profit After Tax | £11,288 | £11,873 | £12,891 | £13,936 | £15,229 | £65,216 |
| Change In Property Value | £9 | £9 | £17,800 | £31,774 | £42,282 | £91,873 |
| Net Return | £11,296 | £11,882 | £30,692 | £45,709 | £57,511 | £157,090 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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