Flat
E14
1 bed
0 baths
Ability Place, 37 Millharbour, South Quay, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£29,599
↗ 20%After 5 Years
Change In Property Value
£47,485
↗ 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 | £29,424 | £29,865 | £30,612 | £31,377 | £32,319 | £153,597 |
| Total Expenses | £23,193 | £23,283 | £23,401 | £23,521 | £23,658 | £117,055 |
| Profit Before Tax | £6,231 | £6,582 | £7,211 | £7,856 | £8,661 | £36,542 |
| Profit After Tax | £5,047 | £5,332 | £5,841 | £6,364 | £7,015 | £29,599 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £5,052 | £5,336 | £15,041 | £22,786 | £28,869 | £77,084 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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