Flat
E14
2 beds
2 baths
Landmark Pinnacle, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£372,250First YearProfit From Rental Income
£80,516
↗ 22%After 5 Years
Change In Property Value
£110,971
↗ 10%After 5 Years
Return On Investment
51%
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 | £68,772 | £69,804 | £71,549 | £73,337 | £75,538 | £358,999 |
| Total Expenses | £51,528 | £51,677 | £51,894 | £52,117 | £52,380 | £259,596 |
| Profit Before Tax | £17,244 | £18,127 | £19,654 | £21,220 | £23,158 | £99,403 |
| Profit After Tax | £13,968 | £14,683 | £15,920 | £17,188 | £18,758 | £80,516 |
| Change In Property Value | £11 | £11 | £21,500 | £38,378 | £51,071 | £110,971 |
| Net Return | £13,979 | £14,693 | £37,420 | £55,567 | £69,828 | £191,487 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change