Flat E14 0 beds 1 bath

Landmark Pinnacle, 10 Marsh Wall, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£182,750First Year

Profit From Rental Income

After 5 Years

£37,486

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£57,292

↗ 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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£27,570	£27,670	£27,803	£27,939	£28,095	£139,077
Profit Before Tax	£7,938	£8,371	£9,139	£9,926	£10,906	£46,280
Profit After Tax	£6,429	£6,780	£7,402	£8,040	£8,834	£37,486
Change In Property Value	£6	£6	£11,100	£19,814	£26,367	£57,292
Net Return	£6,435	£6,786	£18,503	£27,854	£35,200	£94,778
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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