Flat
E14
3 beds
3 baths
One Thames Quay, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£445,850First YearProfit From Rental Income
£95,886
↗ 22%After 5 Years
Change In Property Value
£129,965
↗ 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 | £80,580 | £81,789 | £83,833 | £85,929 | £88,507 | £420,639 |
| Total Expenses | £60,009 | £60,176 | £60,423 | £60,677 | £60,977 | £302,261 |
| Profit Before Tax | £20,571 | £21,613 | £23,410 | £25,253 | £27,530 | £118,377 |
| Profit After Tax | £16,663 | £17,507 | £18,962 | £20,455 | £22,299 | £95,886 |
| Change In Property Value | £13 | £13 | £25,181 | £44,947 | £59,812 | £129,965 |
| Net Return | £16,675 | £17,519 | £44,143 | £65,402 | £82,111 | £225,850 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change