Flat E14 1 bed 1 bath

1 Park Drive, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£285,650First Year

Profit From Rental Income

After 5 Years

£61,804

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£87,641

↗ 10%After 5 Years

Return On Investment

52%

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	£54,312	£55,127	£56,505	£57,917	£59,655	£283,516
Total Expenses	£41,115	£41,243	£41,424	£41,609	£41,825	£207,215
Profit Before Tax	£13,197	£13,884	£15,081	£16,309	£17,830	£76,301
Profit After Tax	£10,689	£11,246	£12,216	£13,210	£14,442	£61,804
Change In Property Value	£8	£8	£16,980	£30,310	£40,334	£87,641
Net Return	£10,698	£11,254	£29,196	£43,520	£54,776	£149,445
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change