Flat E14 1 bed 1 bath

Landmark Square, London E14

London, England · E14

Initial Investment

First Year

£203,837First Year

Profit From Rental Income

After 5 Years

£42,464

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£63,511

↗ 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	£39,360	£39,950	£40,949	£41,973	£43,232	£205,465
Total Expenses	£30,346	£30,451	£30,594	£30,740	£30,909	£153,040
Profit Before Tax	£9,014	£9,499	£10,355	£11,233	£12,323	£52,425
Profit After Tax	£7,301	£7,694	£8,388	£9,099	£9,982	£42,464
Change In Property Value	£6	£6	£12,305	£21,965	£29,229	£63,511
Net Return	£7,307	£7,701	£20,693	£31,063	£39,211	£105,975
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change