Flat E14 0 beds 1 bath

Pan Peninsula, Pan Peninsula Square, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£13,056

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

50%

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	£16,632	£16,881	£17,304	£17,736	£18,268	£86,821
Total Expenses	£13,979	£14,050	£14,135	£14,222	£14,318	£70,703
Profit Before Tax	£2,653	£2,832	£3,169	£3,514	£3,950	£16,118
Profit After Tax	£2,149	£2,294	£2,567	£2,846	£3,200	£13,056
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£2,152	£2,296	£7,767	£12,129	£15,552	£39,895
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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