Flat
E14
2 beds
2 baths
One Thames Quay, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£288,450First YearProfit From Rental Income
£62,573
↗ 22%After 5 Years
Change In Property Value
£88,467
↗ 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 | £54,852 | £55,675 | £57,067 | £58,493 | £60,248 | £286,335 |
| Total Expenses | £41,487 | £41,615 | £41,797 | £41,984 | £42,202 | £209,084 |
| Profit Before Tax | £13,365 | £14,060 | £15,270 | £16,510 | £18,046 | £77,251 |
| Profit After Tax | £10,826 | £11,388 | £12,368 | £13,373 | £14,618 | £62,573 |
| Change In Property Value | £9 | £9 | £17,140 | £30,596 | £40,714 | £88,467 |
| Net Return | £10,834 | £11,397 | £29,509 | £43,968 | £55,331 | £151,040 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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