Flat E14 2 beds 2 baths

Landmark Pinnacle, 10 Marsh Wall, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£354,250First Year

Profit From Rental Income

After 5 Years

£76,787

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£106,325

↗ 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	£65,892	£66,880	£68,552	£70,266	£72,374	£343,965
Total Expenses	£49,454	£49,599	£49,809	£50,025	£50,278	£249,166
Profit Before Tax	£16,438	£17,281	£18,743	£20,241	£22,096	£94,799
Profit After Tax	£13,314	£13,998	£15,182	£16,396	£17,898	£76,787
Change In Property Value	£10	£10	£20,600	£36,772	£48,933	£106,325
Net Return	£13,325	£14,008	£35,782	£53,167	£66,830	£183,113
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change