Flat
E14
2 beds
2 baths
Landmark Pinnacle, 10 Marsh Wall E14
London, England · E14
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£74,301
↗ 22%After 5 Years
Change In Property Value
£103,229
↗ 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 | £63,972 | £64,932 | £66,555 | £68,219 | £70,265 | £333,942 |
| Total Expenses | £48,072 | £48,214 | £48,419 | £48,630 | £48,877 | £242,213 |
| Profit Before Tax | £15,900 | £16,717 | £18,135 | £19,589 | £21,388 | £91,730 |
| Profit After Tax | £12,879 | £13,541 | £14,690 | £15,867 | £17,325 | £74,301 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £12,889 | £13,551 | £34,690 | £51,568 | £64,832 | £177,530 |
| 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