Flat E14 0 beds 1 bath

Landmark Pinnacle, 10 Marsh Wall E14

London, England · E14

Initial Investment

First Year

£187,300First Year

Profit From Rental Income

After 5 Years

£38,548

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£58,634

↗ 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	£36,336	£36,881	£37,803	£38,748	£39,911	£189,679
Total Expenses	£28,169	£28,270	£28,405	£28,543	£28,702	£142,088
Profit Before Tax	£8,167	£8,612	£9,398	£10,205	£11,209	£47,591
Profit After Tax	£6,615	£6,975	£7,613	£8,266	£9,079	£38,548
Change In Property Value	£6	£6	£11,360	£20,278	£26,984	£58,634
Net Return	£6,621	£6,981	£18,973	£28,544	£36,063	£97,182
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