Flat
UB6
1 bed
1 bath
Sudbury Heights Avenue, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£1,095
↗ 2%After 5 Years
Change In Property Value
£29,989
↗ 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 | £10,116 | £10,268 | £10,422 | £10,682 | £10,949 | £52,437 |
| Total Expenses | £10,090 | £10,155 | £10,212 | £10,280 | £10,349 | £51,086 |
| Profit Before Tax | £26 | £112 | £210 | £403 | £600 | £1,352 |
| Profit After Tax | £21 | £91 | £170 | £326 | £486 | £1,095 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £23 | £4,491 | £8,024 | £10,778 | £7,768 | £31,084 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| 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