Flat E14 0 beds 1 bath

Pan Peninsula Square, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£16,333

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£30,865

↗ 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	£19,140	£19,427	£19,913	£20,411	£21,023	£99,913
Total Expenses	£15,777	£15,852	£15,943	£16,037	£16,141	£79,749
Profit Before Tax	£3,363	£3,576	£3,970	£4,374	£4,882	£20,165
Profit After Tax	£2,724	£2,896	£3,215	£3,543	£3,955	£16,333
Change In Property Value	£3	£3	£5,980	£10,675	£14,205	£30,865
Net Return	£2,727	£2,899	£9,196	£14,217	£18,159	£47,199
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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