Flat
E14
2 beds
2 baths
Landmark Square, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£351,749First YearProfit From Rental Income
£76,376
↗ 22%After 5 Years
Change In Property Value
£105,680
↗ 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 | £65,520 | £66,503 | £68,165 | £69,870 | £71,966 | £342,023 |
| Total Expenses | £49,169 | £49,314 | £49,523 | £49,737 | £49,989 | £247,732 |
| Profit Before Tax | £16,351 | £17,189 | £18,643 | £20,132 | £21,976 | £94,291 |
| Profit After Tax | £13,244 | £13,923 | £15,100 | £16,307 | £17,801 | £76,376 |
| Change In Property Value | £10 | £10 | £20,475 | £36,549 | £48,636 | £105,680 |
| Net Return | £13,254 | £13,934 | £35,576 | £52,856 | £66,437 | £182,056 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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