Flat E14 2 beds 2 baths

41 Millharbour, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£162,800First Year

Profit From Rental Income

After 5 Years

£32,809

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,408

↗ 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	£31,872	£32,350	£33,159	£33,988	£35,007	£166,376
Total Expenses	£24,945	£25,039	£25,163	£25,290	£25,434	£125,872
Profit Before Tax	£6,927	£7,311	£7,996	£8,698	£9,573	£40,505
Profit After Tax	£5,611	£5,922	£6,477	£7,045	£7,754	£32,809
Change In Property Value	£5	£5	£9,960	£17,779	£23,659	£51,408
Net Return	£5,616	£5,927	£16,437	£24,824	£31,413	£84,216
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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