Flat
E14
3 beds
2 baths
The Apex Collection At Landmark Pinnacle, 15 Westferry Road, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£528,250First YearProfit From Rental Income
£112,789
↗ 21%After 5 Years
Change In Property Value
£151,230
↗ 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 | £93,720 | £95,126 | £97,504 | £99,942 | £102,940 | £489,231 |
| Total Expenses | £69,496 | £69,682 | £69,963 | £70,251 | £70,593 | £349,986 |
| Profit Before Tax | £24,224 | £25,443 | £27,541 | £29,691 | £32,346 | £139,245 |
| Profit After Tax | £19,622 | £20,609 | £22,308 | £24,049 | £26,201 | £112,789 |
| Change In Property Value | £15 | £15 | £29,301 | £52,302 | £69,598 | £151,230 |
| Net Return | £19,636 | £20,624 | £51,609 | £76,351 | £95,799 | £264,019 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change