Flat
E14
2 beds
2 baths
Park Drive, London E14
London, England · E14
View property listing
Initial Investment
£506,250First YearProfit From Rental Income
£108,246
↗ 21%After 5 Years
Change In Property Value
£145,552
↗ 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 | £90,204 | £91,557 | £93,846 | £96,192 | £99,078 | £470,877 |
| Total Expenses | £66,962 | £67,143 | £67,415 | £67,694 | £68,025 | £337,240 |
| Profit Before Tax | £23,242 | £24,414 | £26,431 | £28,498 | £31,053 | £133,637 |
| Profit After Tax | £18,826 | £19,775 | £21,409 | £23,084 | £25,153 | £108,246 |
| Change In Property Value | £14 | £14 | £28,201 | £50,338 | £66,986 | £145,552 |
| Net Return | £18,840 | £19,789 | £49,609 | £73,422 | £92,138 | £253,799 |
| 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