Flat
UB6
3 beds
2 baths
Bakery Walk, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£21,563
↗ 9%After 5 Years
Change In Property Value
£94,057
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,740 | £32,216 | £32,699 | £33,517 | £34,355 | £164,527 |
| Total Expenses | £27,375 | £27,472 | £27,562 | £27,685 | £27,812 | £137,906 |
| Profit Before Tax | £4,365 | £4,744 | £5,138 | £5,832 | £6,543 | £26,621 |
| Profit After Tax | £3,536 | £3,842 | £4,162 | £4,724 | £5,300 | £21,563 |
| Change In Property Value | £7 | £13,800 | £24,633 | £32,780 | £22,837 | £94,057 |
| Net Return | £3,543 | £17,643 | £28,795 | £37,503 | £28,136 | £115,620 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change