Flat E16 0 beds 1 bath

5, Cunningham Avenue, London E16

London, England · E16

Initial Investment

First Year

£172,950First Year

Profit From Rental Income

After 5 Years

£12,467

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£71,838

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,712	£24,068	£24,429	£25,039	£25,665	£122,913
Total Expenses	£21,327	£21,413	£21,490	£21,593	£21,698	£107,522
Profit Before Tax	£2,385	£2,655	£2,939	£3,446	£3,967	£15,391
Profit After Tax	£1,932	£2,150	£2,380	£2,792	£3,213	£12,467
Change In Property Value	£5	£10,540	£18,814	£25,036	£17,442	£71,838
Net Return	£1,937	£12,690	£21,194	£27,828	£20,655	£84,305
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change