Flat
E14
2 beds
1 bath
Park Drive, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£468,250First YearProfit From Rental Income
£100,359
↗ 21%After 5 Years
Change In Property Value
£135,746
↗ 10%After 5 Years
Return On Investment
50%
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 | £84,120 | £85,382 | £87,516 | £89,704 | £92,395 | £439,118 |
| Total Expenses | £62,585 | £62,757 | £63,013 | £63,276 | £63,588 | £315,218 |
| Profit Before Tax | £21,535 | £22,625 | £24,503 | £26,428 | £28,808 | £123,900 |
| Profit After Tax | £17,444 | £18,326 | £19,848 | £21,407 | £23,334 | £100,359 |
| Change In Property Value | £13 | £13 | £26,301 | £46,946 | £62,472 | £135,746 |
| Net Return | £17,457 | £18,339 | £46,148 | £68,353 | £85,807 | £236,104 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change