Flat E16 1 bed 1 bath

Cranberry Lane, London E16

London, England · E16

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£13,632

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

49%

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	£17,628	£17,892	£18,340	£18,798	£19,362	£92,021
Total Expenses	£14,872	£14,944	£15,032	£15,122	£15,221	£75,190
Profit Before Tax	£2,756	£2,948	£3,308	£3,677	£4,141	£16,830
Profit After Tax	£2,233	£2,388	£2,679	£2,978	£3,355	£13,632
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£2,235	£2,391	£8,279	£12,974	£16,657	£42,536
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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