Flat
E16
3 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£214,950First YearProfit From Rental Income
£-2,020
↘ -1%After 5 Years
Change In Property Value
£66,789
↗ 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 | £29,112 | £29,549 | £30,287 | £31,045 | £31,976 | £151,969 |
| Total Expenses | £30,581 | £30,671 | £30,787 | £30,907 | £31,043 | £153,989 |
| Profit Before Tax | £-1,469 | £-1,122 | £-500 | £138 | £933 | £-2,020 |
| Profit After Tax | £-1,469 | £-1,122 | £-500 | £138 | £933 | £-2,020 |
| Change In Property Value | £6 | £6 | £12,940 | £23,098 | £30,737 | £66,789 |
| Net Return | £-1,462 | £-1,115 | £12,440 | £23,236 | £31,670 | £64,769 |
| 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