Flat
E14
1 bed
1 bath
Landmark Pinnacle, Marsh Wall E14
London, England · E14
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£44,177
↗ 21%After 5 Years
Change In Property Value
£65,550
↗ 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 | £40,644 | £41,254 | £42,285 | £43,342 | £44,642 | £212,167 |
| Total Expenses | £31,258 | £31,365 | £31,511 | £31,661 | £31,833 | £157,628 |
| Profit Before Tax | £9,386 | £9,889 | £10,774 | £11,681 | £12,809 | £54,539 |
| Profit After Tax | £7,603 | £8,010 | £8,727 | £9,462 | £10,375 | £44,177 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £7,609 | £8,016 | £21,427 | £32,132 | £40,543 | £109,727 |
| 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