Flat
E14
1 bed
1 bath
Landmark Pinnacle, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£38,300
↗ 21%After 5 Years
Change In Property Value
£58,324
↗ 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 | £36,144 | £36,686 | £37,603 | £38,543 | £39,700 | £188,677 |
| Total Expenses | £28,031 | £28,131 | £28,266 | £28,404 | £28,562 | £141,393 |
| Profit Before Tax | £8,113 | £8,555 | £9,338 | £10,140 | £11,138 | £47,284 |
| Profit After Tax | £6,572 | £6,930 | £7,563 | £8,213 | £9,022 | £38,300 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £6,577 | £6,935 | £18,864 | £28,384 | £35,863 | £96,624 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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