Flat E12 3 beds 2 baths

Grantham Road, London E12

London, England · E12

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£23,419

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£19,080	£19,162	£19,266	£19,372	£19,491	£96,370
Profit Before Tax	£4,920	£5,198	£5,703	£6,221	£6,870	£28,913
Profit After Tax	£3,985	£4,211	£4,620	£5,039	£5,564	£23,419
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£3,989	£4,214	£12,020	£18,249	£23,142	£61,614
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	20%	52%

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