Flat
E14
2 beds
2 baths
33-02 One Park Drive, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£488,250First YearProfit From Rental Income
£104,517
↗ 21%After 5 Years
Change In Property Value
£140,907
↗ 10%After 5 Years
Return On Investment
50%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £87,324 | £88,634 | £90,850 | £93,121 | £95,915 | £455,843 |
| Total Expenses | £64,889 | £65,066 | £65,330 | £65,601 | £65,923 | £326,809 |
| Profit Before Tax | £22,435 | £23,568 | £25,519 | £27,520 | £29,991 | £129,034 |
| Profit After Tax | £18,173 | £19,090 | £20,671 | £22,291 | £24,293 | £104,517 |
| Change In Property Value | £14 | £14 | £27,301 | £48,731 | £64,848 | £140,907 |
| Net Return | £18,186 | £19,104 | £47,971 | £71,022 | £89,141 | £245,424 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change