Flat
E16
2 beds
2 baths
Pinnacle House, Pontoon Dock E16
London, England · E16
View property listing
Initial Investment
£212,150First YearProfit From Rental Income
£16,918
↗ 8%After 5 Years
Change In Property Value
£87,105
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,752 | £29,183 | £29,621 | £30,362 | £31,121 | £149,038 |
| Total Expenses | £25,435 | £25,528 | £25,613 | £25,729 | £25,847 | £128,152 |
| Profit Before Tax | £3,317 | £3,655 | £4,008 | £4,633 | £5,273 | £20,886 |
| Profit After Tax | £2,687 | £2,961 | £3,247 | £3,753 | £4,271 | £16,918 |
| Change In Property Value | £6 | £12,780 | £22,813 | £30,357 | £21,149 | £87,105 |
| Net Return | £2,693 | £15,741 | £26,059 | £34,109 | £25,420 | £104,022 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change