Flat
UB6
2 beds
1 bath
Ruislip Road, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£5,477
↗ 5%After 5 Years
Change In Property Value
£43,620
↗ 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 | £14,724 | £14,945 | £15,169 | £15,548 | £15,937 | £76,323 |
| Total Expenses | £13,768 | £13,840 | £13,904 | £13,984 | £14,065 | £69,562 |
| Profit Before Tax | £956 | £1,104 | £1,265 | £1,565 | £1,872 | £6,761 |
| Profit After Tax | £774 | £895 | £1,025 | £1,267 | £1,516 | £5,477 |
| Change In Property Value | £3 | £6,400 | £11,424 | £15,202 | £10,591 | £43,620 |
| Net Return | £777 | £7,295 | £12,449 | £16,470 | £12,107 | £49,097 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change