Flat
E14
2 beds
2 baths
Landmark Pinnacle, 10 Marsh Wall, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£78,460
↗ 22%After 5 Years
Change In Property Value
£108,390
↗ 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 | £67,176 | £68,184 | £69,888 | £71,635 | £73,784 | £350,668 |
| Total Expenses | £50,376 | £50,523 | £50,737 | £50,955 | £51,213 | £253,804 |
| Profit Before Tax | £16,800 | £17,661 | £19,152 | £20,680 | £22,572 | £96,864 |
| Profit After Tax | £13,608 | £14,305 | £15,513 | £16,751 | £18,283 | £78,460 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £13,618 | £14,316 | £36,513 | £54,237 | £68,166 | £186,850 |
| 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