Flat E14 1 bed 1 bath

Park Drive, London E14

London, England · E14

Initial Investment

First Year

£247,500First Year

Profit From Rental Income

After 5 Years

£52,786

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£76,389

↗ 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	£47,340	£48,050	£49,251	£50,483	£51,997	£247,121
Total Expenses	£36,094	£36,211	£36,374	£36,541	£36,735	£181,953
Profit Before Tax	£11,247	£11,840	£12,878	£13,942	£15,262	£65,168
Profit After Tax	£9,110	£9,590	£10,431	£11,293	£12,363	£52,786
Change In Property Value	£7	£7	£14,800	£26,419	£35,156	£76,389
Net Return	£9,117	£9,597	£25,231	£37,712	£47,518	£129,175
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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