Flat
E14
1 bed
1 bath
Ellington Tower, 10 Park Drive, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£53,600
↗ 21%After 5 Years
Change In Property Value
£77,421
↗ 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 | £47,976 | £48,696 | £49,913 | £51,161 | £52,696 | £250,441 |
| Total Expenses | £36,554 | £36,672 | £36,837 | £37,005 | £37,201 | £184,269 |
| Profit Before Tax | £11,422 | £12,024 | £13,077 | £14,156 | £15,494 | £66,173 |
| Profit After Tax | £9,252 | £9,739 | £10,592 | £11,466 | £12,550 | £53,600 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £9,259 | £9,747 | £25,592 | £38,242 | £48,181 | £131,021 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change