Flat
E14
1 bed
1 bath
38-02 One Park Drive, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£315,250First YearProfit From Rental Income
£68,799
↗ 22%After 5 Years
Change In Property Value
£96,261
↗ 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 | £59,676 | £60,571 | £62,085 | £63,638 | £65,547 | £311,517 |
| Total Expenses | £44,965 | £45,100 | £45,294 | £45,494 | £45,727 | £226,580 |
| Profit Before Tax | £14,711 | £15,471 | £16,791 | £18,144 | £19,820 | £84,937 |
| Profit After Tax | £11,916 | £12,532 | £13,601 | £14,697 | £16,054 | £68,799 |
| Change In Property Value | £9 | £9 | £18,650 | £33,291 | £44,301 | £96,261 |
| Net Return | £11,926 | £12,541 | £32,251 | £47,988 | £60,355 | £165,060 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change