Flat E14 2 beds 2 baths

The Wardian, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£372,250First Year

Profit From Rental Income

After 5 Years

£80,608

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£110,971

↗ 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	£68,796	£69,828	£71,574	£73,363	£75,564	£359,124
Total Expenses	£51,530	£51,679	£51,897	£52,120	£52,382	£259,609
Profit Before Tax	£17,266	£18,149	£19,677	£21,243	£23,181	£99,516
Profit After Tax	£13,985	£14,700	£15,938	£17,207	£18,777	£80,608
Change In Property Value	£11	£11	£21,500	£38,378	£51,071	£110,971
Net Return	£13,996	£14,711	£37,439	£55,585	£69,847	£191,578
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	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