Flat
E14
3 beds
3 baths
One Thames Quay, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£458,250First YearProfit From Rental Income
£98,439
↗ 21%After 5 Years
Change In Property Value
£133,165
↗ 10%After 5 Years
Return On Investment
51%
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 | £82,560 | £83,798 | £85,893 | £88,041 | £90,682 | £430,974 |
| Total Expenses | £61,437 | £61,607 | £61,859 | £62,118 | £62,424 | £309,444 |
| Profit Before Tax | £21,123 | £22,192 | £24,034 | £25,923 | £28,257 | £121,530 |
| Profit After Tax | £17,110 | £17,975 | £19,468 | £20,998 | £22,889 | £98,439 |
| Change In Property Value | £13 | £13 | £25,801 | £46,054 | £61,285 | £133,165 |
| Net Return | £17,123 | £17,988 | £45,268 | £67,052 | £84,173 | £231,604 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change