Flat E14 0 beds 1 bath

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

London, England · E14

Initial Investment

First Year

£76,700First Year

Profit From Rental Income

After 5 Years

£12,378

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£26,014

↗ 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	£16,116	£16,358	£16,767	£17,186	£17,701	£84,128
Total Expenses	£13,610	£13,680	£13,764	£13,850	£13,944	£68,847
Profit Before Tax	£2,506	£2,678	£3,003	£3,336	£3,758	£15,281
Profit After Tax	£2,030	£2,169	£2,432	£2,702	£3,044	£12,378
Change In Property Value	£3	£3	£5,040	£8,997	£11,972	£26,014
Net Return	£2,033	£2,172	£7,472	£11,699	£15,016	£38,391
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