Flat E12 2 beds 1 bath

Grantham Road, Manor Park E12

London, England · E12

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£4,794

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£13,164	£13,361	£13,562	£13,901	£14,248	£68,237
Total Expenses	£12,325	£12,395	£12,456	£12,532	£12,609	£62,318
Profit Before Tax	£839	£966	£1,106	£1,369	£1,639	£5,919
Profit After Tax	£679	£783	£896	£1,109	£1,328	£4,794
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£682	£6,383	£10,892	£14,411	£10,595	£42,962
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	13%	17%	12%	50%

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