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

£38,594

↗ 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	£36,348	£36,893	£37,816	£38,761	£39,924	£189,741
Total Expenses	£28,170	£28,271	£28,406	£28,544	£28,703	£142,094
Profit Before Tax	£8,178	£8,622	£9,410	£10,217	£11,221	£47,647
Profit After Tax	£6,624	£6,984	£7,622	£8,275	£9,089	£38,594
Change In Property Value	£6	£6	£11,360	£20,278	£26,984	£58,634
Net Return	£6,630	£6,990	£18,982	£28,553	£36,073	£97,228
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