Flat
E14
3 beds
2 baths
Landmark West Tower, 22 Marsh Wall, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£107,570
↗ 21%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
50%
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 | £89,604 | £90,948 | £93,222 | £95,552 | £98,419 | £467,745 |
| Total Expenses | £66,505 | £66,686 | £66,956 | £67,233 | £67,562 | £334,943 |
| Profit Before Tax | £23,099 | £24,262 | £26,266 | £28,319 | £30,857 | £132,802 |
| Profit After Tax | £18,710 | £19,652 | £21,275 | £22,939 | £24,994 | £107,570 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £18,724 | £19,666 | £49,276 | £72,920 | £91,504 | £252,090 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change