Flat E14 2 beds 2 baths

Park Drive, London E14

London, England · E14

Initial Investment

First Year

£506,250First Year

Profit From Rental Income

After 5 Years

£78,471

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£192,203

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£71,628	£72,702	£73,793	£75,638	£77,529	£371,290
Total Expenses	£54,530	£54,687	£54,837	£55,063	£55,295	£274,412
Profit Before Tax	£17,098	£18,015	£18,956	£20,574	£22,234	£96,878
Profit After Tax	£13,850	£14,592	£15,354	£16,665	£18,009	£78,471
Change In Property Value	£14	£28,200	£50,338	£66,985	£46,666	£192,203
Net Return	£13,864	£42,793	£65,692	£83,650	£64,675	£270,674
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	8%	13%	17%	13%	53%

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