Flat
E16
2 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£180,300First YearProfit From Rental Income
£13,313
↗ 7%After 5 Years
Change In Property Value
£74,700
↗ 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 | £24,660 | £25,030 | £25,405 | £26,040 | £26,691 | £127,827 |
| Total Expenses | £22,098 | £22,185 | £22,263 | £22,369 | £22,477 | £111,392 |
| Profit Before Tax | £2,562 | £2,845 | £3,142 | £3,672 | £4,215 | £16,436 |
| Profit After Tax | £2,075 | £2,304 | £2,545 | £2,974 | £3,414 | £13,313 |
| Change In Property Value | £5 | £10,960 | £19,564 | £26,034 | £18,137 | £74,700 |
| Net Return | £2,081 | £13,265 | £22,109 | £29,008 | £21,551 | £88,013 |
| 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