Flat
E16
2 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£175,575First YearProfit From Rental Income
£-3,494
↘ -2%After 5 Years
Change In Property Value
£55,176
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,048 | £24,409 | £25,019 | £25,644 | £26,414 | £125,534 |
| Total Expenses | £25,611 | £25,693 | £25,797 | £25,904 | £26,023 | £129,028 |
| Profit Before Tax | £-1,563 | £-1,284 | £-778 | £-259 | £391 | £-3,494 |
| Profit After Tax | £-1,563 | £-1,284 | £-778 | £-259 | £391 | £-3,494 |
| Change In Property Value | £5 | £5 | £10,690 | £19,082 | £25,393 | £55,176 |
| Net Return | £-1,558 | £-1,279 | £9,912 | £18,823 | £25,783 | £51,681 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change