Flat
E14
2 beds
2 baths
Bagshaw Building, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£68,178
↗ 22%After 5 Years
Change In Property Value
£95,486
↗ 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 | £59,196 | £60,084 | £61,586 | £63,126 | £65,019 | £309,011 |
| Total Expenses | £44,619 | £44,754 | £44,947 | £45,145 | £45,377 | £224,841 |
| Profit Before Tax | £14,577 | £15,330 | £16,639 | £17,981 | £19,643 | £84,170 |
| Profit After Tax | £11,807 | £12,417 | £13,478 | £14,565 | £15,911 | £68,178 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £11,817 | £12,427 | £31,978 | £47,588 | £59,855 | £163,664 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change