Flat
UB6
0 beds
1 bath
Greenford UB6
London, England · UB6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-779
↘ -1%After 5 Years
Change In Property Value
£24,537
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,280 | £8,404 | £8,530 | £8,744 | £8,962 | £42,920 |
| Total Expenses | £8,620 | £8,682 | £8,736 | £8,799 | £8,863 | £43,699 |
| Profit Before Tax | £-340 | £-278 | £-205 | £-55 | £99 | £-779 |
| Profit After Tax | £-340 | £-278 | £-205 | £-55 | £99 | £-779 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £-338 | £3,322 | £6,221 | £8,496 | £6,056 | £23,758 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change