Flat E14 2 beds 2 baths

10 Park Drive, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£59,373

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£149,945

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£55,884	£56,722	£57,573	£59,012	£60,488	£289,680
Total Expenses	£42,981	£43,115	£43,241	£43,427	£43,617	£216,380
Profit Before Tax	£12,903	£13,608	£14,332	£15,586	£16,871	£73,300
Profit After Tax	£10,452	£11,022	£11,609	£12,625	£13,665	£59,373
Change In Property Value	£11	£22,000	£39,270	£52,258	£36,406	£149,945
Net Return	£10,463	£33,022	£50,880	£64,882	£50,072	£209,318
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

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