Flat
E14
2 beds
2 baths
Landmark West Tower, Canary Wharf, London E14
London, England · E14
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£51,973
↗ 21%After 5 Years
Change In Property Value
£75,357
↗ 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 | £46,704 | £47,405 | £48,590 | £49,804 | £51,299 | £243,801 |
| Total Expenses | £35,633 | £35,749 | £35,911 | £36,076 | £36,268 | £179,637 |
| Profit Before Tax | £11,071 | £11,655 | £12,679 | £13,728 | £15,030 | £64,164 |
| Profit After Tax | £8,967 | £9,441 | £10,270 | £11,120 | £12,175 | £51,973 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £8,975 | £9,448 | £24,870 | £37,182 | £46,855 | £127,330 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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