Flat
E12
3 beds
1 bath
Grantham Road, London E12
London, England · E12
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£9,028
↗ 8%After 5 Years
Change In Property Value
£50,436
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,388 | £17,649 | £17,914 | £18,361 | £18,820 | £90,132 |
| Total Expenses | £15,644 | £15,720 | £15,787 | £15,874 | £15,962 | £78,986 |
| Profit Before Tax | £1,744 | £1,929 | £2,126 | £2,488 | £2,858 | £11,146 |
| Profit After Tax | £1,413 | £1,563 | £1,722 | £2,015 | £2,315 | £9,028 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £1,417 | £8,963 | £14,932 | £19,593 | £14,561 | £59,464 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change