Flat
E14
1 bed
1 bath
Landmark Pinnacle, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£171,900First YearProfit From Rental Income
£23,832
↗ 14%After 5 Years
Change In Property Value
£71,429
↗ 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 | £26,616 | £27,015 | £27,420 | £28,106 | £28,809 | £137,966 |
| Total Expenses | £21,521 | £21,611 | £21,693 | £21,803 | £21,916 | £108,544 |
| Profit Before Tax | £5,095 | £5,404 | £5,728 | £6,303 | £6,893 | £29,422 |
| Profit After Tax | £4,127 | £4,377 | £4,639 | £5,105 | £5,583 | £23,832 |
| Change In Property Value | £5 | £10,480 | £18,707 | £24,894 | £17,343 | £71,429 |
| Net Return | £4,132 | £14,857 | £23,346 | £29,999 | £22,926 | £95,260 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 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