Flat
E14
2 beds
2 baths
One Park Drive, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£510,250First YearProfit From Rental Income
£109,060
↗ 21%After 5 Years
Change In Property Value
£146,585
↗ 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 | £90,840 | £92,203 | £94,508 | £96,870 | £99,776 | £474,197 |
| Total Expenses | £67,423 | £67,605 | £67,878 | £68,158 | £68,492 | £339,555 |
| Profit Before Tax | £23,418 | £24,598 | £26,629 | £28,712 | £31,285 | £134,642 |
| Profit After Tax | £18,968 | £19,924 | £21,570 | £23,257 | £25,341 | £109,060 |
| Change In Property Value | £14 | £14 | £28,401 | £50,695 | £67,461 | £146,585 |
| Net Return | £18,982 | £19,938 | £49,970 | £73,952 | £92,801 | £255,644 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change