Flat
E16
2 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£175,575First YearProfit From Rental Income
£33,657
↗ 19%After 5 Years
Change In Property Value
£55,176
↗ 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 | £33,636 | £34,141 | £34,994 | £35,869 | £36,945 | £175,584 |
| Total Expenses | £26,570 | £26,666 | £26,795 | £26,926 | £27,076 | £134,033 |
| Profit Before Tax | £7,066 | £7,474 | £8,199 | £8,943 | £9,869 | £41,551 |
| Profit After Tax | £5,724 | £6,054 | £6,642 | £7,244 | £7,994 | £33,657 |
| Change In Property Value | £5 | £5 | £10,690 | £19,082 | £25,393 | £55,176 |
| Net Return | £5,729 | £6,059 | £17,332 | £26,326 | £33,386 | £88,832 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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