Flat
E14
2 beds
2 baths
Landmark West Tower, Marsh Wall E14
London, England · E14
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£55,748
↗ 21%After 5 Years
Change In Property Value
£80,002
↗ 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 | £49,596 | £50,340 | £51,598 | £52,888 | £54,475 | £258,898 |
| Total Expenses | £37,708 | £37,828 | £37,997 | £38,170 | £38,371 | £190,074 |
| Profit Before Tax | £11,888 | £12,512 | £13,602 | £14,719 | £16,104 | £68,824 |
| Profit After Tax | £9,630 | £10,135 | £11,017 | £11,922 | £13,044 | £55,748 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £9,637 | £10,142 | £26,518 | £39,590 | £49,862 | £135,750 |
| 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