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
£42,522
↗ 20%After 5 Years
Change In Property Value
£66,789
↗ 10%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,716 | £41,327 | £42,360 | £43,419 | £44,721 | £212,543 |
| Total Expenses | £31,741 | £31,848 | £31,995 | £32,144 | £32,317 | £160,046 |
| Profit Before Tax | £8,975 | £9,478 | £10,365 | £11,274 | £12,404 | £52,497 |
| Profit After Tax | £7,269 | £7,677 | £8,396 | £9,132 | £10,047 | £42,522 |
| Change In Property Value | £6 | £6 | £12,940 | £23,098 | £30,737 | £66,789 |
| Net Return | £7,276 | £7,684 | £21,336 | £32,231 | £40,785 | £109,311 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change