Flat
E16
3 beds
2 baths
Cerulean Quarter, 298 Manor Rd, London E16
London, England · E16
View property listing
Initial Investment
£180,999First YearProfit From Rental Income
£13,370
↗ 7%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,744 | £25,115 | £25,492 | £26,129 | £26,782 | £128,263 |
| Total Expenses | £22,171 | £22,258 | £22,336 | £22,442 | £22,550 | £111,757 |
| Profit Before Tax | £2,573 | £2,857 | £3,155 | £3,687 | £4,232 | £16,506 |
| Profit After Tax | £2,084 | £2,315 | £2,556 | £2,987 | £3,428 | £13,370 |
| Change In Property Value | £5 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £2,090 | £13,315 | £22,191 | £29,115 | £21,631 | £88,342 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change