Flat
E16
1 bed
1 bath
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£124,475First YearProfit From Rental Income
£-5,370
↘ -4%After 5 Years
Change In Property Value
£40,104
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,484 | £17,746 | £18,190 | £18,645 | £19,204 | £91,269 |
| Total Expenses | £19,162 | £19,234 | £19,322 | £19,411 | £19,510 | £96,639 |
| Profit Before Tax | £-1,678 | £-1,488 | £-1,132 | £-766 | £-306 | £-5,370 |
| Profit After Tax | £-1,678 | £-1,488 | £-1,132 | £-766 | £-306 | £-5,370 |
| Change In Property Value | £4 | £4 | £7,770 | £13,870 | £18,457 | £40,104 |
| Net Return | £-1,674 | £-1,484 | £6,638 | £13,103 | £18,151 | £34,734 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change