Flat
E14
2 beds
2 baths
Landmark Pinnacle, 10 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£446,250First YearProfit From Rental Income
£95,953
↗ 22%After 5 Years
Change In Property Value
£130,068
↗ 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 | £80,640 | £81,850 | £83,896 | £85,993 | £88,573 | £420,952 |
| Total Expenses | £60,055 | £60,221 | £60,469 | £60,723 | £61,023 | £302,491 |
| Profit Before Tax | £20,586 | £21,628 | £23,427 | £25,271 | £27,550 | £118,461 |
| Profit After Tax | £16,674 | £17,519 | £18,976 | £20,469 | £22,315 | £95,953 |
| Change In Property Value | £13 | £13 | £25,201 | £44,983 | £59,859 | £130,068 |
| Net Return | £16,687 | £17,531 | £44,176 | £65,452 | £82,175 | £226,021 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change