Flat E14 1 bed 1 bath

Landmark Pinnacle, Marsh Wall E14

London, England · E14

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£48,628

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£71,228

↗ 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	£44,136	£44,798	£45,918	£47,066	£48,478	£230,396
Total Expenses	£33,789	£33,902	£34,057	£34,215	£34,399	£170,362
Profit Before Tax	£10,347	£10,896	£11,861	£12,851	£14,079	£60,034
Profit After Tax	£8,381	£8,826	£9,608	£10,409	£11,404	£48,628
Change In Property Value	£7	£7	£13,800	£24,633	£32,780	£71,228
Net Return	£8,388	£8,833	£23,408	£35,043	£44,184	£119,855
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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