Flat E16 2 beds 2 baths

Pinnacle House, Pontoon Dock E16

London, England · E16

Initial Investment

First Year

£212,150First Year

Profit From Rental Income

After 5 Years

£41,890

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£65,963

↗ 10%After 5 Years

Return On Investment

51%

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	£40,212	£40,815	£41,836	£42,881	£44,168	£209,912
Total Expenses	£31,374	£31,480	£31,625	£31,773	£31,945	£158,196
Profit Before Tax	£8,838	£9,335	£10,211	£11,108	£12,223	£51,716
Profit After Tax	£7,159	£7,562	£8,271	£8,998	£9,901	£41,890
Change In Property Value	£6	£6	£12,780	£22,813	£30,357	£65,963
Net Return	£7,166	£7,568	£21,051	£31,810	£40,258	£107,853
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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