Flat
E14
2 beds
2 baths
41 Millharbour, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£159,300First YearProfit From Rental Income
£31,995
↗ 20%After 5 Years
Change In Property Value
£50,376
↗ 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 | £31,236 | £31,705 | £32,497 | £33,310 | £34,309 | £163,056 |
| Total Expenses | £24,485 | £24,578 | £24,700 | £24,825 | £24,968 | £123,556 |
| Profit Before Tax | £6,751 | £7,127 | £7,797 | £8,484 | £9,341 | £39,500 |
| Profit After Tax | £5,468 | £5,773 | £6,316 | £6,872 | £7,566 | £31,995 |
| Change In Property Value | £5 | £5 | £9,760 | £17,422 | £23,184 | £50,376 |
| Net Return | £5,473 | £5,777 | £16,076 | £24,294 | £30,750 | £82,371 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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