Flat E14 1 bed 1 bath

Landmark Pinnacle, Canary Wharf E14

London, England · E14

Initial Investment

First Year

£171,900First Year

Profit From Rental Income

After 5 Years

£34,978

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£54,092

↗ 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	£33,540	£34,043	£34,894	£35,767	£36,840	£175,083
Total Expenses	£26,144	£26,240	£26,368	£26,499	£26,649	£131,900
Profit Before Tax	£7,396	£7,803	£8,526	£9,267	£10,190	£43,183
Profit After Tax	£5,991	£6,321	£6,906	£7,507	£8,254	£34,978
Change In Property Value	£5	£5	£10,480	£18,707	£24,894	£54,092
Net Return	£5,996	£6,326	£17,386	£26,214	£33,148	£89,070
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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