Flat
E14
2 beds
2 baths
Aspen, Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£342,229First YearProfit From Rental Income
£74,401
↗ 22%After 5 Years
Change In Property Value
£103,223
↗ 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 | £63,996 | £64,956 | £66,580 | £68,244 | £70,292 | £334,068 |
| Total Expenses | £48,073 | £48,215 | £48,420 | £48,630 | £48,878 | £242,215 |
| Profit Before Tax | £15,923 | £16,741 | £18,160 | £19,614 | £21,414 | £91,853 |
| Profit After Tax | £12,898 | £13,560 | £14,710 | £15,887 | £17,345 | £74,401 |
| Change In Property Value | £10 | £10 | £19,999 | £35,699 | £47,505 | £103,223 |
| Net Return | £12,908 | £13,570 | £34,709 | £51,586 | £64,850 | £177,624 |
| 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