Flat
E14
2 beds
2 baths
Park Drive, London E14
London, England · E14
View property listing
Initial Investment
£456,250First YearProfit From Rental Income
£97,873
↗ 21%After 5 Years
Change In Property Value
£132,649
↗ 10%After 5 Years
Return On Investment
51%
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 | £82,200 | £83,433 | £85,519 | £87,657 | £90,286 | £429,095 |
| Total Expenses | £61,202 | £61,372 | £61,623 | £61,881 | £62,187 | £308,265 |
| Profit Before Tax | £20,998 | £22,061 | £23,896 | £25,776 | £28,100 | £120,830 |
| Profit After Tax | £17,008 | £17,870 | £19,355 | £20,878 | £22,761 | £97,873 |
| Change In Property Value | £13 | £13 | £25,701 | £45,875 | £61,047 | £132,649 |
| Net Return | £17,021 | £17,883 | £45,056 | £66,754 | £83,808 | £230,521 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change