Flat E14 0 beds 1 bath

The Landmark Pinnacle, Westferry Road, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£37,870

↗ 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	£35,820	£36,357	£37,266	£38,198	£39,344	£186,985
Total Expenses	£27,800	£27,900	£28,034	£28,171	£28,328	£140,232
Profit Before Tax	£8,020	£8,458	£9,233	£10,027	£11,016	£46,753
Profit After Tax	£6,496	£6,851	£7,478	£8,122	£8,923	£37,870
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£6,502	£6,856	£18,679	£28,114	£35,527	£95,678
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