Flat
E14
2 beds
2 baths
Landmark Square, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£351,749First YearProfit From Rental Income
£76,285
↗ 22%After 5 Years
Change In Property Value
£105,680
↗ 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 | £65,496 | £66,478 | £68,140 | £69,844 | £71,939 | £341,898 |
| Total Expenses | £49,167 | £49,311 | £49,520 | £49,735 | £49,987 | £247,719 |
| Profit Before Tax | £16,329 | £17,167 | £18,620 | £20,109 | £21,953 | £94,179 |
| Profit After Tax | £13,227 | £13,906 | £15,082 | £16,289 | £17,782 | £76,285 |
| Change In Property Value | £10 | £10 | £20,475 | £36,549 | £48,636 | £105,680 |
| Net Return | £13,237 | £13,916 | £35,558 | £52,837 | £66,417 | £181,965 |
| 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