Flat
E14
1 bed
1 bath
Park Drive, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£285,650First YearProfit From Rental Income
£61,804
↗ 22%After 5 Years
Change In Property Value
£87,641
↗ 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 | £54,312 | £55,127 | £56,505 | £57,917 | £59,655 | £283,516 |
| Total Expenses | £41,115 | £41,243 | £41,424 | £41,609 | £41,825 | £207,215 |
| Profit Before Tax | £13,197 | £13,884 | £15,081 | £16,309 | £17,830 | £76,301 |
| Profit After Tax | £10,689 | £11,246 | £12,216 | £13,210 | £14,442 | £61,804 |
| Change In Property Value | £8 | £8 | £16,980 | £30,310 | £40,334 | £87,641 |
| Net Return | £10,698 | £11,254 | £29,196 | £43,520 | £54,776 | £149,445 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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