Flat E14 0 beds 1 bath

Landmark Pinnacle, 15 Westferry Road E14

London, England · E14

Initial Investment

First Year

£182,750First Year

Profit From Rental Income

After 5 Years

£37,532

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£57,292

↗ 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	£35,520	£36,053	£36,954	£37,878	£39,014	£185,419
Total Expenses	£27,572	£27,671	£27,804	£27,940	£28,097	£139,083
Profit Before Tax	£7,948	£8,382	£9,150	£9,938	£10,918	£46,336
Profit After Tax	£6,438	£6,789	£7,412	£8,050	£8,843	£37,532
Change In Property Value	£6	£6	£11,100	£19,814	£26,367	£57,292
Net Return	£6,444	£6,795	£18,512	£27,863	£35,210	£94,824
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