Flat E14 2 beds 2 baths

1 Park Drive, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£71,674

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£66,036	£67,027	£68,032	£69,733	£71,476	£342,303
Total Expenses	£50,431	£50,580	£50,722	£50,934	£51,151	£253,817
Profit Before Tax	£15,605	£16,446	£17,310	£18,799	£20,325	£88,486
Profit After Tax	£12,640	£13,322	£14,021	£15,227	£16,464	£71,674
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£12,653	£39,322	£60,432	£76,986	£59,489	£248,882
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	54%

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