Flat
E14
1 bed
1 bath
South Quay Plaza, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£250,125First YearProfit From Rental Income
£53,499
↗ 21%After 5 Years
Change In Property Value
£77,163
↗ 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 | £47,844 | £48,562 | £49,776 | £51,020 | £52,551 | £249,752 |
| Total Expenses | £36,441 | £36,559 | £36,724 | £36,892 | £37,088 | £183,704 |
| Profit Before Tax | £11,403 | £12,002 | £13,052 | £14,128 | £15,463 | £66,048 |
| Profit After Tax | £9,236 | £9,722 | £10,572 | £11,444 | £12,525 | £53,499 |
| Change In Property Value | £7 | £7 | £14,950 | £26,686 | £35,512 | £77,163 |
| Net Return | £9,244 | £9,729 | £25,523 | £38,130 | £48,037 | £130,663 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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