Terraced
UB6
3 beds
1 bath
Ferrymead Drive, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£212,482First YearProfit From Rental Income
£32,982
↗ 16%After 5 Years
Change In Property Value
£87,234
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,356 | £31,826 | £32,304 | £33,111 | £33,939 | £162,537 |
| Total Expenses | £24,226 | £24,286 | £24,344 | £24,435 | £24,528 | £121,818 |
| Profit Before Tax | £7,130 | £7,541 | £7,960 | £8,677 | £9,411 | £40,719 |
| Profit After Tax | £5,775 | £6,108 | £6,448 | £7,028 | £7,623 | £32,982 |
| Change In Property Value | £6 | £12,799 | £22,846 | £30,402 | £21,180 | £87,234 |
| Net Return | £5,782 | £18,907 | £29,294 | £37,430 | £28,803 | £120,216 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change