Flat E14 0 beds 1 bath

Landmark Pinnacle, Marsh Wall, Canary Wharf, London E14

London, England · E14

Initial Investment

First Year

£119,400First Year

Profit From Rental Income

After 5 Years

£22,503

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£38,607

↗ 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	£23,928	£24,287	£24,894	£25,516	£26,282	£124,907
Total Expenses	£19,231	£19,313	£19,417	£19,523	£19,642	£97,126
Profit Before Tax	£4,697	£4,974	£5,477	£5,994	£6,640	£27,781
Profit After Tax	£3,804	£4,029	£4,437	£4,855	£5,378	£22,503
Change In Property Value	£4	£4	£7,480	£13,352	£17,768	£38,607
Net Return	£3,808	£4,033	£11,917	£18,207	£23,146	£61,110
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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