Flat E14 1 bed 0 baths

Landmark Pinnacle, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£45,328

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£41,580	£42,204	£43,259	£44,340	£45,670	£217,053
Total Expenses	£31,947	£32,055	£32,204	£32,356	£32,531	£161,092
Profit Before Tax	£9,633	£10,149	£11,055	£11,985	£13,139	£55,961
Profit After Tax	£7,803	£8,220	£8,955	£9,708	£10,643	£45,328
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£7,809	£8,227	£21,955	£32,913	£41,523	£112,427
Return From Rental Income (%)	4%	4%	4%	4%	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