Flat E14 0 beds 1 bath

Park Drive, London E14

London, England · E14

Initial Investment

First Year

£217,750First Year

Profit From Rental Income

After 5 Years

£45,758

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,615

↗ 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	£41,904	£42,533	£43,596	£44,686	£46,026	£218,745
Total Expenses	£32,178	£32,286	£32,436	£32,589	£32,765	£162,253
Profit Before Tax	£9,726	£10,246	£11,160	£12,097	£13,261	£56,491
Profit After Tax	£7,878	£8,299	£9,040	£9,799	£10,741	£45,758
Change In Property Value	£7	£7	£13,100	£23,384	£31,117	£67,615
Net Return	£7,885	£8,306	£22,140	£33,183	£41,859	£113,373
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