Flat
E14
0 beds
1 bath
4612 Landmark Pinnacle, Marsh Wall, Tower Hamlets E14
London, England · E14
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£21,432
↗ 14%After 5 Years
Change In Property Value
£66,112
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,636 | £25,006 | £25,381 | £26,015 | £26,666 | £127,703 |
| Total Expenses | £20,068 | £20,155 | £20,234 | £20,339 | £20,447 | £101,244 |
| Profit Before Tax | £4,568 | £4,850 | £5,147 | £5,676 | £6,219 | £26,459 |
| Profit After Tax | £3,700 | £3,929 | £4,169 | £4,597 | £5,037 | £21,432 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £3,705 | £13,629 | £21,483 | £27,638 | £21,089 | £87,544 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change