Flat
E16
3 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£209,350First YearProfit From Rental Income
£-2,229
↘ -1%After 5 Years
Change In Property Value
£65,137
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,392 | £28,818 | £29,538 | £30,277 | £31,185 | £148,210 |
| Total Expenses | £29,874 | £29,963 | £30,078 | £30,195 | £30,329 | £150,439 |
| Profit Before Tax | £-1,482 | £-1,145 | £-539 | £81 | £856 | £-2,229 |
| Profit After Tax | £-1,482 | £-1,145 | £-539 | £81 | £856 | £-2,229 |
| Change In Property Value | £6 | £6 | £12,620 | £22,527 | £29,977 | £65,137 |
| Net Return | £-1,476 | £-1,139 | £12,081 | £22,609 | £30,833 | £62,908 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change