Flat
E14
1 bed
1 bath
Landmark West Tower, 22 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£28,282
↗ 21%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
53%
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 | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £21,622 | £21,709 | £21,822 | £21,938 | £22,069 | £109,160 |
| Profit Before Tax | £5,978 | £6,305 | £6,892 | £7,494 | £8,246 | £34,916 |
| Profit After Tax | £4,842 | £5,107 | £5,583 | £6,070 | £6,680 | £28,282 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £4,847 | £5,111 | £14,083 | £21,243 | £26,870 | £72,154 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change