Flat E14 2 beds 2 baths

One Thames Quay, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£290,900First Year

Profit From Rental Income

After 5 Years

£63,138

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£89,189

↗ 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	£55,296	£56,125	£57,529	£58,967	£60,736	£288,653
Total Expenses	£41,809	£41,938	£42,121	£42,309	£42,528	£210,705
Profit Before Tax	£13,487	£14,188	£15,408	£16,658	£18,208	£77,948
Profit After Tax	£10,925	£11,492	£12,480	£13,493	£14,748	£63,138
Change In Property Value	£9	£9	£17,280	£30,845	£41,046	£89,189
Net Return	£10,933	£11,501	£29,760	£44,338	£55,795	£152,327
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change