Semi Detached
UB6
4 beds
2 baths
Greenford Road, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£30,522
↗ 12%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,500 | £35,017 | £35,543 | £36,431 | £37,342 | £178,834 |
| Total Expenses | £28,081 | £28,146 | £28,208 | £28,308 | £28,409 | £141,152 |
| Profit Before Tax | £6,419 | £6,872 | £7,334 | £8,124 | £8,933 | £37,682 |
| Profit After Tax | £5,199 | £5,566 | £5,941 | £6,580 | £7,236 | £30,522 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £5,207 | £20,566 | £32,716 | £42,210 | £32,058 | £132,758 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change