Flat
UB6
1 bed
1 bath
Haversham Court, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£881
↗ 1%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,888 | £10,036 | £10,187 | £10,442 | £10,703 | £51,255 |
| Total Expenses | £9,906 | £9,971 | £10,027 | £10,095 | £10,163 | £50,163 |
| Profit Before Tax | £-18 | £65 | £160 | £347 | £539 | £1,092 |
| Profit After Tax | £-18 | £53 | £129 | £281 | £437 | £881 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £-16 | £4,353 | £7,805 | £10,495 | £7,553 | £30,189 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change