Flat
E14
2 beds
2 baths
Landmark Pinnacle, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£372,250First YearProfit From Rental Income
£57,824
↗ 16%After 5 Years
Change In Property Value
£146,538
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,612 | £55,431 | £56,263 | £57,669 | £59,111 | £283,086 |
| Total Expenses | £42,049 | £42,181 | £42,305 | £42,488 | £42,675 | £211,699 |
| Profit Before Tax | £12,563 | £13,250 | £13,957 | £15,181 | £16,436 | £71,387 |
| Profit After Tax | £10,176 | £10,732 | £11,305 | £12,297 | £13,313 | £57,824 |
| Change In Property Value | £11 | £21,500 | £38,378 | £51,070 | £35,579 | £146,538 |
| Net Return | £10,187 | £32,233 | £49,683 | £63,367 | £48,892 | £204,361 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change