Flat
E14
1 bed
1 bath
One Park Drive, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£63,973
↗ 22%After 5 Years
Change In Property Value
£90,325
↗ 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 | £55,980 | £56,820 | £58,240 | £59,696 | £61,487 | £292,223 |
| Total Expenses | £42,314 | £42,444 | £42,629 | £42,818 | £43,040 | £213,244 |
| Profit Before Tax | £13,666 | £14,376 | £15,612 | £16,878 | £18,447 | £78,979 |
| Profit After Tax | £11,070 | £11,645 | £12,645 | £13,671 | £14,942 | £63,973 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £11,079 | £11,653 | £30,146 | £44,909 | £56,511 | £154,298 |
| 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