Flat E16 1 bed 1 bath

Cerulean Quarter, Manor Road, London E16

London, England · E16

Initial Investment

First Year

£121,150First Year

Profit From Rental Income

After 5 Years

£6,586

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£51,663

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,052	£17,308	£17,567	£18,007	£18,457	£88,391
Total Expenses	£15,900	£15,975	£16,042	£16,128	£16,215	£80,260
Profit Before Tax	£1,152	£1,333	£1,525	£1,879	£2,241	£8,131
Profit After Tax	£934	£1,079	£1,236	£1,522	£1,815	£6,586
Change In Property Value	£4	£7,580	£13,530	£18,005	£12,544	£51,663
Net Return	£937	£8,660	£14,766	£19,527	£14,359	£58,249
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change