Flat
E16
1 bed
1 bath
Cerulean Quarter, Dock Master House, 302 Manor Road, London E16
London, England · E16
View property listing
Initial Investment
£122,025First YearProfit From Rental Income
£-5,447
↘ -4%After 5 Years
Change In Property Value
£39,382
↗ 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 | £17,172 | £17,430 | £17,865 | £18,312 | £18,861 | £89,640 |
| Total Expenses | £18,853 | £18,925 | £19,012 | £19,100 | £19,198 | £95,087 |
| Profit Before Tax | £-1,681 | £-1,495 | £-1,146 | £-788 | £-336 | £-5,447 |
| Profit After Tax | £-1,681 | £-1,495 | £-1,146 | £-788 | £-336 | £-5,447 |
| Change In Property Value | £4 | £4 | £7,630 | £13,620 | £18,124 | £39,382 |
| Net Return | £-1,677 | £-1,492 | £6,484 | £12,832 | £17,788 | £33,935 |
| 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