Flat
E14
2 beds
2 baths
14-02 One Park Drive, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£404,250First YearProfit From Rental Income
£87,115
↗ 22%After 5 Years
Change In Property Value
£119,229
↗ 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 | £73,884 | £74,992 | £76,867 | £78,789 | £81,152 | £385,684 |
| Total Expenses | £55,213 | £55,370 | £55,600 | £55,836 | £56,115 | £278,135 |
| Profit Before Tax | £18,671 | £19,622 | £21,267 | £22,952 | £25,037 | £107,550 |
| Profit After Tax | £15,123 | £15,894 | £17,226 | £18,591 | £20,280 | £87,115 |
| Change In Property Value | £12 | £12 | £23,100 | £41,234 | £54,871 | £119,229 |
| Net Return | £15,135 | £15,906 | £40,327 | £59,826 | £75,151 | £206,344 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change