Flat E14 2 beds 2 baths

Landmark Pinnacle, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£264,300First Year

Profit From Rental Income

After 5 Years

£56,764

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£81,344

↗ 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	£50,412	£51,168	£52,447	£53,759	£55,371	£263,157
Total Expenses	£38,305	£38,427	£38,598	£38,773	£38,977	£193,079
Profit Before Tax	£12,107	£12,741	£13,850	£14,986	£16,395	£70,079
Profit After Tax	£9,807	£10,321	£11,218	£12,139	£13,280	£56,764
Change In Property Value	£8	£8	£15,760	£28,132	£37,436	£81,344
Net Return	£9,814	£10,328	£26,979	£40,271	£50,716	£138,108
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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