Flat E14 3 beds 2 baths

Landmark Pinnacle, Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£512,250First Year

Profit From Rental Income

After 5 Years

£109,489

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£147,101

↗ 10%After 5 Years

Return On Investment

50%

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	£91,164	£92,531	£94,845	£97,216	£100,132	£475,888
Total Expenses	£67,653	£67,836	£68,110	£68,391	£68,726	£340,716
Profit Before Tax	£23,511	£24,695	£26,734	£28,825	£31,407	£135,172
Profit After Tax	£19,044	£20,003	£21,655	£23,348	£25,439	£109,489
Change In Property Value	£14	£14	£28,501	£50,874	£67,698	£147,101
Net Return	£19,058	£20,018	£50,155	£74,221	£93,138	£256,590
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	14%	18%	50%

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