Flat E14 2 beds 2 baths

Landmark Pinnacle, 10 Marsh Wall, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£348,250First Year

Profit From Rental Income

After 5 Years

£75,544

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£104,777

↗ 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	£64,932	£65,906	£67,554	£69,242	£71,320	£338,954
Total Expenses	£48,763	£48,907	£49,114	£49,327	£49,578	£245,689
Profit Before Tax	£16,169	£16,999	£18,439	£19,915	£21,742	£93,265
Profit After Tax	£13,097	£13,769	£14,936	£16,131	£17,611	£75,544
Change In Property Value	£10	£10	£20,300	£36,236	£48,220	£104,777
Net Return	£13,107	£13,780	£35,236	£52,368	£65,831	£180,321
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