Flat
E14
2 beds
2 baths
10 Park Dr, London E14
London, England · E14
View property listing
Initial Investment
£414,250First YearProfit From Rental Income
£89,309
↗ 22%After 5 Years
Change In Property Value
£121,810
↗ 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 | £75,516 | £76,649 | £78,565 | £80,529 | £82,945 | £394,204 |
| Total Expenses | £56,368 | £56,527 | £56,762 | £57,002 | £57,286 | £283,946 |
| Profit Before Tax | £19,148 | £20,121 | £21,803 | £23,527 | £25,658 | £110,258 |
| Profit After Tax | £15,510 | £16,298 | £17,660 | £19,057 | £20,783 | £89,309 |
| Change In Property Value | £12 | £12 | £23,600 | £42,127 | £56,059 | £121,810 |
| Net Return | £15,522 | £16,310 | £41,261 | £61,184 | £76,842 | £211,118 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change