Flat E14 1 bed 1 bath

One Park Drive, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£258,000First Year

Profit From Rental Income

After 5 Years

£39,026

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£104,962

↗ 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	£39,120	£39,707	£40,302	£41,310	£42,343	£202,782
Total Expenses	£30,687	£30,795	£30,896	£31,039	£31,185	£154,601
Profit Before Tax	£8,433	£8,911	£9,406	£10,271	£11,158	£48,181
Profit After Tax	£6,831	£7,218	£7,619	£8,320	£9,038	£39,026
Change In Property Value	£8	£15,400	£27,489	£36,580	£25,484	£104,962
Net Return	£6,839	£22,618	£35,108	£44,900	£34,522	£143,988
Return From Rental Income (%)	3%	3%	3%	3%	4%	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