Flat
E14
2 beds
2 baths
Landmark Pinnacle, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£336,949First YearProfit From Rental Income
£73,325
↗ 22%After 5 Years
Change In Property Value
£101,861
↗ 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 | £63,156 | £64,103 | £65,706 | £67,349 | £69,369 | £329,683 |
| Total Expenses | £47,465 | £47,606 | £47,809 | £48,017 | £48,262 | £239,158 |
| Profit Before Tax | £15,691 | £16,498 | £17,897 | £19,332 | £21,107 | £90,525 |
| Profit After Tax | £12,710 | £13,363 | £14,497 | £15,659 | £17,097 | £73,325 |
| Change In Property Value | £10 | £10 | £19,735 | £35,228 | £46,878 | £101,861 |
| Net Return | £12,720 | £13,373 | £34,232 | £50,886 | £63,975 | £175,186 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change