Flat E16 1 bed 1 bath

Cerulean Quarter, Manor Road, Canning Town E16

London, England · E16

Initial Investment

First Year

£124,475First Year

Profit From Rental Income

After 5 Years

£6,980

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£52,958

↗ 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	£17,484	£17,746	£18,012	£18,463	£18,924	£90,630
Total Expenses	£16,248	£16,325	£16,392	£16,479	£16,568	£82,012
Profit Before Tax	£1,236	£1,422	£1,620	£1,984	£2,356	£8,618
Profit After Tax	£1,001	£1,152	£1,312	£1,607	£1,909	£6,980
Change In Property Value	£4	£7,770	£13,870	£18,456	£12,858	£52,958
Net Return	£1,005	£8,922	£15,182	£20,063	£14,767	£59,938
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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