Flat
E14
2 beds
2 baths
Landmark Pinnacle, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£336,949First YearProfit From Rental Income
£73,188
↗ 22%After 5 Years
Change In Property Value
£101,861
↗ 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 | £63,120 | £64,067 | £65,668 | £67,310 | £69,329 | £329,495 |
| Total Expenses | £47,461 | £47,602 | £47,805 | £48,013 | £48,258 | £239,139 |
| Profit Before Tax | £15,659 | £16,465 | £17,863 | £19,297 | £21,072 | £90,356 |
| Profit After Tax | £12,684 | £13,336 | £14,469 | £15,631 | £17,068 | £73,188 |
| Change In Property Value | £10 | £10 | £19,735 | £35,228 | £46,878 | £101,861 |
| Net Return | £12,693 | £13,346 | £34,205 | £50,858 | £63,946 | £175,049 |
| 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