Flat RM6 3 beds 2 baths

Grantham Court, Chadwell Heath RM6

London, England · RM6

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£9,380

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,044	£19,330	£19,813	£20,308	£20,917	£99,412
Total Expenses	£17,394	£17,468	£17,560	£17,653	£17,757	£87,832
Profit Before Tax	£1,650	£1,861	£2,253	£2,655	£3,161	£11,580
Profit After Tax	£1,337	£1,508	£1,825	£2,151	£2,560	£9,380
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£1,340	£1,511	£8,625	£14,289	£18,713	£44,478
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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