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
£-3,297
↘ -2%After 5 Years
Change In Property Value
£56,569
↗ 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 | £24,660 | £25,030 | £25,656 | £26,297 | £27,086 | £128,729 |
| Total Expenses | £26,208 | £26,291 | £26,396 | £26,504 | £26,626 | £132,026 |
| Profit Before Tax | £-1,548 | £-1,261 | £-741 | £-207 | £460 | £-3,297 |
| Profit After Tax | £-1,548 | £-1,261 | £-741 | £-207 | £460 | £-3,297 |
| Change In Property Value | £5 | £5 | £10,960 | £19,564 | £26,034 | £56,569 |
| Net Return | £-1,542 | £-1,256 | £10,219 | £19,357 | £26,494 | £53,272 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| 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