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
£-2,124
↘ -1%After 5 Years
Change In Property Value
£65,963
↗ 10%After 5 Years
Return On Investment
30%
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 | £29,913 | £30,661 | £31,581 | £150,089 |
| Total Expenses | £30,228 | £30,317 | £30,433 | £30,551 | £30,686 | £152,214 |
| Profit Before Tax | £-1,476 | £-1,133 | £-520 | £109 | £895 | £-2,124 |
| Profit After Tax | £-1,476 | £-1,133 | £-520 | £109 | £895 | £-2,124 |
| Change In Property Value | £6 | £6 | £12,780 | £22,813 | £30,357 | £65,963 |
| Net Return | £-1,469 | £-1,127 | £12,261 | £22,922 | £31,252 | £63,839 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change