Flat UB6 2 beds 1 bath

Robin Hood Way, Greenford UB6

London, England · UB6

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£7,202

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 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	£16,560	£16,808	£17,061	£17,487	£17,924	£85,840
Total Expenses	£15,239	£15,314	£15,380	£15,465	£15,551	£76,948
Profit Before Tax	£1,321	£1,495	£1,680	£2,023	£2,373	£8,892
Profit After Tax	£1,070	£1,211	£1,361	£1,638	£1,922	£7,202
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£1,074	£8,411	£14,213	£18,741	£13,837	£56,275
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