Flat
E14
2 beds
2 baths
One Thames Quay, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£65,692
↗ 22%After 5 Years
Change In Property Value
£92,390
↗ 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 | £57,276 | £58,135 | £59,589 | £61,078 | £62,911 | £298,988 |
| Total Expenses | £43,237 | £43,369 | £43,557 | £43,750 | £43,976 | £217,888 |
| Profit Before Tax | £14,039 | £14,767 | £16,032 | £17,328 | £18,935 | £81,101 |
| Profit After Tax | £11,372 | £11,961 | £12,986 | £14,036 | £15,337 | £65,692 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £11,381 | £11,970 | £30,886 | £45,988 | £57,856 | £158,081 |
| 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