Flat E14 1 bed 1 bath

Ten Park Drive, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£25,432

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,936	£28,355	£28,780	£29,500	£30,237	£144,809
Total Expenses	£22,490	£22,582	£22,665	£22,779	£22,895	£113,411
Profit Before Tax	£5,446	£5,773	£6,115	£6,721	£7,342	£31,397
Profit After Tax	£4,411	£4,676	£4,953	£5,444	£5,947	£25,432
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£4,417	£15,676	£24,588	£31,573	£24,150	£100,404
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change