Flat
E16
2 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£172,600First YearProfit From Rental Income
£-3,556
↘ -2%After 5 Years
Change In Property Value
£54,298
↗ 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 | £23,676 | £24,031 | £24,632 | £25,248 | £26,005 | £123,592 |
| Total Expenses | £25,237 | £25,318 | £25,421 | £25,527 | £25,645 | £127,148 |
| Profit Before Tax | £-1,561 | £-1,287 | £-789 | £-279 | £360 | £-3,556 |
| Profit After Tax | £-1,561 | £-1,287 | £-789 | £-279 | £360 | £-3,556 |
| Change In Property Value | £5 | £5 | £10,520 | £18,779 | £24,989 | £54,298 |
| Net Return | £-1,555 | £-1,282 | £9,731 | £18,500 | £25,349 | £50,742 |
| 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