Flat E14 1 bed 1 bath

Marsh Wall, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£38,775

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£58,840

↗ 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	£36,480	£37,027	£37,953	£38,902	£40,069	£190,431
Total Expenses	£28,263	£28,363	£28,499	£28,638	£28,797	£142,560
Profit Before Tax	£8,217	£8,664	£9,454	£10,264	£11,272	£47,870
Profit After Tax	£6,656	£7,018	£7,658	£8,314	£9,130	£38,775
Change In Property Value	£6	£6	£11,400	£20,349	£27,079	£58,840
Net Return	£6,662	£7,023	£19,058	£28,663	£36,209	£97,615
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	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