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
£21,617
↗ 18%After 5 Years
Change In Property Value
£39,382
↗ 10%After 5 Years
Return On Investment
50%
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 | £24,012 | £24,372 | £24,981 | £25,606 | £26,374 | £125,346 |
| Total Expenses | £19,537 | £19,619 | £19,723 | £19,829 | £19,949 | £98,658 |
| Profit Before Tax | £4,475 | £4,753 | £5,258 | £5,777 | £6,425 | £26,688 |
| Profit After Tax | £3,625 | £3,850 | £4,259 | £4,679 | £5,204 | £21,617 |
| Change In Property Value | £4 | £4 | £7,630 | £13,620 | £18,124 | £39,382 |
| Net Return | £3,628 | £3,854 | £11,889 | £18,299 | £23,329 | £60,999 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change