Flat E14 2 beds 2 baths

10 Park Drive, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£456,250First Year

Profit From Rental Income

After 5 Years

£97,873

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£132,649

↗ 10%After 5 Years

Return On Investment

51%

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	£82,200	£83,433	£85,519	£87,657	£90,286	£429,095
Total Expenses	£61,202	£61,372	£61,623	£61,881	£62,187	£308,265
Profit Before Tax	£20,998	£22,061	£23,896	£25,776	£28,100	£120,830
Profit After Tax	£17,008	£17,870	£19,355	£20,878	£22,761	£97,873
Change In Property Value	£13	£13	£25,701	£45,875	£61,047	£132,649
Net Return	£17,021	£17,883	£45,056	£66,754	£83,808	£230,521
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	18%	51%

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