Flat
E14
2 beds
1 bath
10 Park Drive, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£478,250First YearProfit From Rental Income
£102,461
↗ 21%After 5 Years
Change In Property Value
£138,326
↗ 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 | £85,728 | £87,014 | £89,189 | £91,419 | £94,162 | £447,512 |
| Total Expenses | £63,737 | £63,912 | £64,172 | £64,439 | £64,756 | £321,017 |
| Profit Before Tax | £21,991 | £23,102 | £25,017 | £26,980 | £29,405 | £126,495 |
| Profit After Tax | £17,812 | £18,713 | £20,264 | £21,854 | £23,818 | £102,461 |
| Change In Property Value | £13 | £13 | £26,801 | £47,839 | £63,660 | £138,326 |
| Net Return | £17,826 | £18,726 | £47,064 | £69,693 | £87,478 | £240,787 |
| 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