Flat E14 2 beds 2 baths

1 Park Drive, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£99,253

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£134,197

↗ 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	£83,196	£84,444	£86,555	£88,719	£91,380	£434,294
Total Expenses	£61,897	£62,068	£62,322	£62,582	£62,891	£311,760
Profit Before Tax	£21,299	£22,376	£24,233	£26,137	£28,489	£122,534
Profit After Tax	£17,252	£18,125	£19,629	£21,171	£23,076	£99,253
Change In Property Value	£13	£13	£26,001	£46,411	£61,760	£134,197
Net Return	£17,265	£18,138	£45,629	£67,582	£84,836	£233,450
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	51%

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