Flat
E14
1 bed
1 bath
38-02 One Park Drive, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£315,250First YearProfit From Rental Income
£68,708
↗ 22%After 5 Years
Change In Property Value
£96,261
↗ 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 | £59,652 | £60,547 | £62,060 | £63,612 | £65,520 | £311,392 |
| Total Expenses | £44,962 | £45,098 | £45,292 | £45,491 | £45,724 | £226,567 |
| Profit Before Tax | £14,690 | £15,449 | £16,769 | £18,121 | £19,796 | £84,824 |
| Profit After Tax | £11,899 | £12,514 | £13,582 | £14,678 | £16,035 | £68,708 |
| Change In Property Value | £9 | £9 | £18,650 | £33,291 | £44,301 | £96,261 |
| Net Return | £11,908 | £12,523 | £32,233 | £47,969 | £60,335 | £164,968 |
| 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