Flat
E14
0 beds
1 bath
The Landmark Pinnacle, Westferry Road, Isle Of Dogs, London E14
London, England · E14
View property listing
Initial Investment
£182,750First YearProfit From Rental Income
£37,486
↗ 21%After 5 Years
Change In Property Value
£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 | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £27,570 | £27,670 | £27,803 | £27,939 | £28,095 | £139,077 |
| Profit Before Tax | £7,938 | £8,371 | £9,139 | £9,926 | £10,906 | £46,280 |
| Profit After Tax | £6,429 | £6,780 | £7,402 | £8,040 | £8,834 | £37,486 |
| Change In Property Value | £6 | £6 | £11,100 | £19,814 | £26,367 | £57,292 |
| Net Return | £6,435 | £6,786 | £18,503 | £27,854 | £35,200 | £94,778 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change