Flat
E14
2 beds
2 baths
Amory Tower, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£250,650First YearProfit From Rental Income
£53,623
↗ 21%After 5 Years
Change In Property Value
£77,318
↗ 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 | £47,940 | £48,659 | £49,876 | £51,122 | £52,656 | £250,253 |
| Total Expenses | £36,511 | £36,628 | £36,793 | £36,962 | £37,158 | £184,051 |
| Profit Before Tax | £11,429 | £12,031 | £13,082 | £14,161 | £15,498 | £66,202 |
| Profit After Tax | £9,258 | £9,745 | £10,597 | £11,470 | £12,554 | £53,623 |
| Change In Property Value | £7 | £7 | £14,980 | £26,740 | £35,583 | £77,318 |
| Net Return | £9,265 | £9,752 | £25,577 | £38,210 | £48,137 | £130,942 |
| 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