Flat
E16
2 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£158,950First YearProfit From Rental Income
£-4,107
↘ -3%After 5 Years
Change In Property Value
£50,272
↗ 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 | £21,912 | £22,241 | £22,797 | £23,367 | £24,068 | £114,384 |
| Total Expenses | £23,513 | £23,592 | £23,690 | £23,791 | £23,904 | £118,490 |
| Profit Before Tax | £-1,601 | £-1,351 | £-894 | £-425 | £164 | £-4,107 |
| Profit After Tax | £-1,601 | £-1,351 | £-894 | £-425 | £164 | £-4,107 |
| Change In Property Value | £5 | £5 | £9,740 | £17,386 | £23,136 | £50,272 |
| Net Return | £-1,596 | £-1,346 | £8,847 | £16,962 | £23,300 | £46,166 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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