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
£34,887
↗ 20%After 5 Years
Change In Property Value
£54,092
↗ 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 | £33,516 | £34,019 | £34,869 | £35,741 | £36,813 | £174,958 |
| Total Expenses | £26,141 | £26,238 | £26,366 | £26,497 | £26,646 | £131,888 |
| Profit Before Tax | £7,375 | £7,781 | £8,504 | £9,244 | £10,167 | £43,070 |
| Profit After Tax | £5,974 | £6,303 | £6,888 | £7,488 | £8,235 | £34,887 |
| Change In Property Value | £5 | £5 | £10,480 | £18,707 | £24,894 | £54,092 |
| Net Return | £5,979 | £6,308 | £17,368 | £26,195 | £33,129 | £88,979 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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