Flat
E14
2 beds
2 baths
10 Park Drive, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£456,250First YearProfit From Rental Income
£98,010
↗ 21%After 5 Years
Change In Property Value
£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 | £82,236 | £83,470 | £85,556 | £87,695 | £90,326 | £429,283 |
| Total Expenses | £61,206 | £61,375 | £61,627 | £61,885 | £62,190 | £308,283 |
| Profit Before Tax | £21,030 | £22,094 | £23,929 | £25,810 | £28,136 | £121,000 |
| Profit After Tax | £17,034 | £17,896 | £19,383 | £20,906 | £22,790 | £98,010 |
| Change In Property Value | £13 | £13 | £25,701 | £45,875 | £61,047 | £132,649 |
| Net Return | £17,047 | £17,909 | £45,083 | £66,782 | £83,837 | £230,658 |
| 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