Flat
E14
2 beds
2 baths
10 Park Dr, London E14
London, England · E14
View property listing
Initial Investment
£414,250First YearProfit From Rental Income
£64,275
↗ 16%After 5 Years
Change In Property Value
£160,851
↗ 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 | £59,940 | £60,839 | £61,752 | £63,295 | £64,878 | £310,704 |
| Total Expenses | £45,961 | £46,100 | £46,233 | £46,429 | £46,630 | £231,352 |
| Profit Before Tax | £13,980 | £14,739 | £15,519 | £16,867 | £18,248 | £79,352 |
| Profit After Tax | £11,323 | £11,938 | £12,570 | £13,662 | £14,781 | £64,275 |
| Change In Property Value | £12 | £23,600 | £42,126 | £56,058 | £39,054 | £160,851 |
| Net Return | £11,335 | £35,539 | £54,697 | £69,720 | £53,835 | £225,126 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change