Flat
UB6
0 beds
1 bath
The Red Lion Court, Greenford, Greater London UB6
London, England · UB6
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-3,743
↘ -10%After 5 Years
Change In Property Value
£17,039
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,748 | £5,834 | £5,922 | £6,070 | £6,222 | £29,795 |
| Total Expenses | £6,597 | £6,655 | £6,705 | £6,762 | £6,820 | £33,538 |
| Profit Before Tax | £-849 | £-821 | £-783 | £-692 | £-598 | £-3,743 |
| Profit After Tax | £-849 | £-821 | £-783 | £-692 | £-598 | £-3,743 |
| Change In Property Value | £1 | £2,500 | £4,463 | £5,938 | £4,137 | £17,039 |
| Net Return | £-847 | £1,679 | £3,679 | £5,246 | £3,539 | £13,296 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 10% | 14% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change