Flat
E14
2 beds
2 baths
Landmark Pinnacle, 10 Marsh Wall, Canary Wharf E14
London, England · E14
View property listing
Initial Investment
£348,250First YearProfit From Rental Income
£75,636
↗ 22%After 5 Years
Change In Property Value
£104,777
↗ 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 | £64,956 | £65,930 | £67,579 | £69,268 | £71,346 | £339,079 |
| Total Expenses | £48,766 | £48,909 | £49,117 | £49,330 | £49,580 | £245,702 |
| Profit Before Tax | £16,190 | £17,021 | £18,462 | £19,938 | £21,766 | £93,377 |
| Profit After Tax | £13,114 | £13,787 | £14,954 | £16,150 | £17,630 | £75,636 |
| Change In Property Value | £10 | £10 | £20,300 | £36,236 | £48,220 | £104,777 |
| Net Return | £13,124 | £13,797 | £35,254 | £52,386 | £65,850 | £180,413 |
| 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