Flat
E14
2 beds
2 baths
Park Drive, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£97,059
↗ 21%After 5 Years
Change In Property Value
£131,616
↗ 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 | £81,564 | £82,787 | £84,857 | £86,979 | £89,588 | £425,775 |
| Total Expenses | £60,742 | £60,910 | £61,160 | £61,416 | £61,720 | £305,949 |
| Profit Before Tax | £20,822 | £21,877 | £23,697 | £25,562 | £27,868 | £119,826 |
| Profit After Tax | £16,866 | £17,720 | £19,194 | £20,705 | £22,573 | £97,059 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £16,879 | £17,733 | £44,695 | £66,224 | £83,145 | £228,676 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change