Flat
E16
2 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£171,025First YearProfit From Rental Income
£12,277
↗ 7%After 5 Years
Change In Property Value
£71,088
↗ 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 | £23,472 | £23,824 | £24,181 | £24,786 | £25,406 | £121,669 |
| Total Expenses | £21,126 | £21,212 | £21,288 | £21,391 | £21,495 | £106,513 |
| Profit Before Tax | £2,346 | £2,612 | £2,893 | £3,395 | £3,910 | £15,157 |
| Profit After Tax | £1,900 | £2,116 | £2,343 | £2,750 | £3,167 | £12,277 |
| Change In Property Value | £5 | £10,430 | £18,618 | £24,775 | £17,260 | £71,088 |
| Net Return | £1,905 | £12,546 | £20,961 | £27,525 | £20,427 | £83,365 |
| 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