Flat E14 0 beds 1 bath

Landmark Pinnacle, 15 Westferry Road E14

London, England · E14

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£37,962

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£57,808

↗ 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	£35,844	£36,382	£37,291	£38,223	£39,370	£187,111
Total Expenses	£27,802	£27,902	£28,036	£28,173	£28,330	£140,244
Profit Before Tax	£8,042	£8,479	£9,255	£10,050	£11,040	£46,866
Profit After Tax	£6,514	£6,868	£7,497	£8,141	£8,942	£37,962
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£6,519	£6,874	£18,697	£28,133	£35,546	£95,770
Return From Rental Income (%)	4%	4%	4%	4%	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