Flat UB6 2 beds 1 bath

Oldfield Lane North, Greenford UB6

London, England · UB6

Initial Investment

First Year

£55,900First Year

Profit From Rental Income

After 5 Years

£-590

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£24,945

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,424	£8,550	£8,679	£8,896	£9,118	£43,667
Total Expenses	£8,730	£8,793	£8,847	£8,910	£8,975	£44,256
Profit Before Tax	£-306	£-243	£-168	£-15	£143	£-590
Profit After Tax	£-306	£-243	£-168	£-15	£143	£-590
Change In Property Value	£2	£3,660	£6,533	£8,694	£6,057	£24,945
Net Return	£-305	£3,417	£6,365	£8,679	£6,199	£24,356
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	6%	11%	16%	11%	44%

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