Flat
E14
1 bed
1 bath
Hampton Tower, South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£39,589
↗ 21%After 5 Years
Change In Property Value
£59,873
↗ 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 | £37,116 | £37,673 | £38,615 | £39,580 | £40,767 | £193,751 |
| Total Expenses | £28,723 | £28,825 | £28,962 | £29,102 | £29,264 | £144,876 |
| Profit Before Tax | £8,393 | £8,848 | £9,653 | £10,478 | £11,504 | £48,875 |
| Profit After Tax | £6,798 | £7,167 | £7,819 | £8,487 | £9,318 | £39,589 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £6,804 | £7,173 | £19,419 | £29,193 | £36,872 | £99,461 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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