Flat E14 1 bed 1 bath

10 Park Drive, London E14

London, England · E14

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£33,477

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£92,694

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,548	£35,066	£35,592	£36,482	£37,394	£179,083
Total Expenses	£27,334	£27,436	£27,529	£27,660	£27,794	£137,753
Profit Before Tax	£7,214	£7,631	£8,063	£8,822	£9,600	£41,330
Profit After Tax	£5,844	£6,181	£6,531	£7,146	£7,776	£33,477
Change In Property Value	£7	£13,600	£24,276	£32,305	£22,506	£92,694
Net Return	£5,850	£19,781	£30,807	£39,451	£30,282	£126,171
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%

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