Flat
E16
2 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£180,300First YearProfit From Rental Income
£34,730
↗ 19%After 5 Years
Change In Property Value
£56,569
↗ 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 | £34,488 | £35,005 | £35,880 | £36,777 | £37,881 | £180,032 |
| Total Expenses | £27,191 | £27,288 | £27,419 | £27,552 | £27,705 | £137,156 |
| Profit Before Tax | £7,297 | £7,717 | £8,462 | £9,225 | £10,175 | £42,876 |
| Profit After Tax | £5,911 | £6,251 | £6,854 | £7,472 | £8,242 | £34,730 |
| Change In Property Value | £5 | £5 | £10,960 | £19,564 | £26,034 | £56,569 |
| Net Return | £5,916 | £6,256 | £17,814 | £27,036 | £34,276 | £91,299 |
| 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