Flat
E14
2 beds
2 baths
Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£374,250First YearProfit From Rental Income
£81,037
↗ 22%After 5 Years
Change In Property Value
£111,487
↗ 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 | £69,120 | £70,157 | £71,911 | £73,708 | £75,920 | £360,816 |
| Total Expenses | £51,761 | £51,911 | £52,129 | £52,353 | £52,616 | £260,770 |
| Profit Before Tax | £17,359 | £18,246 | £19,782 | £21,356 | £23,303 | £100,046 |
| Profit After Tax | £14,061 | £14,779 | £16,023 | £17,298 | £18,876 | £81,037 |
| Change In Property Value | £11 | £11 | £21,600 | £38,557 | £51,308 | £111,487 |
| Net Return | £14,072 | £14,790 | £37,624 | £55,855 | £70,184 | £192,524 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change