Flat
E16
2 beds
2 baths
Cerulean Quarter, Manor Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£172,600First YearProfit From Rental Income
£33,013
↗ 19%After 5 Years
Change In Property Value
£54,298
↗ 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 | £33,108 | £33,605 | £34,445 | £35,306 | £36,365 | £172,828 |
| Total Expenses | £26,180 | £26,276 | £26,402 | £26,532 | £26,681 | £132,071 |
| Profit Before Tax | £6,928 | £7,329 | £8,042 | £8,773 | £9,684 | £40,757 |
| Profit After Tax | £5,612 | £5,937 | £6,514 | £7,106 | £7,844 | £33,013 |
| Change In Property Value | £5 | £5 | £10,520 | £18,779 | £24,989 | £54,298 |
| Net Return | £5,617 | £5,942 | £17,034 | £25,885 | £32,833 | £87,311 |
| 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