Flat
E14
2 beds
2 baths
Marsh Wall, London, Canary Wharf, South Quay Plaza E14
London, England · E14
View property listing
Initial Investment
£418,250First YearProfit From Rental Income
£90,168
↗ 22%After 5 Years
Change In Property Value
£122,842
↗ 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 | £76,164 | £77,306 | £79,239 | £81,220 | £83,657 | £397,586 |
| Total Expenses | £56,830 | £56,990 | £57,226 | £57,468 | £57,754 | £286,268 |
| Profit Before Tax | £19,334 | £20,317 | £22,013 | £23,752 | £25,902 | £111,318 |
| Profit After Tax | £15,661 | £16,456 | £17,831 | £19,239 | £20,981 | £90,168 |
| Change In Property Value | £12 | £12 | £23,800 | £42,484 | £56,534 | £122,842 |
| Net Return | £15,673 | £16,468 | £41,631 | £61,723 | £77,515 | £213,010 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change