Flat UB6 2 beds 2 baths

Dacre Close, Greenford UB6

London, England · UB6

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£6,317

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£46,347

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,636	£15,871	£16,109	£16,511	£16,924	£81,051
Total Expenses	£14,503	£14,577	£14,641	£14,723	£14,807	£73,252
Profit Before Tax	£1,133	£1,294	£1,467	£1,788	£2,117	£7,799
Profit After Tax	£918	£1,048	£1,188	£1,448	£1,715	£6,317
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£921	£7,848	£13,327	£17,601	£12,967	£52,664
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change