Flat E14 1 bed 1 bath

1 Park Drive, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£285,650First Year

Profit From Rental Income

After 5 Years

£61,895

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£87,641

↗ 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	£54,336	£55,151	£56,530	£57,943	£59,681	£283,641
Total Expenses	£41,118	£41,245	£41,426	£41,611	£41,828	£207,228
Profit Before Tax	£13,218	£13,906	£15,104	£16,332	£17,854	£76,413
Profit After Tax	£10,707	£11,264	£12,234	£13,229	£14,461	£61,895
Change In Property Value	£8	£8	£16,980	£30,310	£40,334	£87,641
Net Return	£10,715	£11,272	£29,214	£43,539	£54,795	£149,536
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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