Flat E14 3 beds 2 baths

One Thames Quay, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£458,250First Year

Profit From Rental Income

After 5 Years

£98,439

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£133,165

↗ 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	£82,560	£83,798	£85,893	£88,041	£90,682	£430,974
Total Expenses	£61,437	£61,607	£61,859	£62,118	£62,424	£309,444
Profit Before Tax	£21,123	£22,192	£24,034	£25,923	£28,257	£121,530
Profit After Tax	£17,110	£17,975	£19,468	£20,998	£22,889	£98,439
Change In Property Value	£13	£13	£25,801	£46,054	£61,285	£133,165
Net Return	£17,123	£17,988	£45,268	£67,052	£84,173	£231,604
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	51%

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