Semi Detached W7 5 beds 5 baths

Greenford Avenue, Hanwell, London W7

London, England · W7

Initial Investment

First Year

£303,482First Year

Profit From Rental Income

After 5 Years

£20,052

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£122,676

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,900	£37,453	£38,015	£38,966	£39,940	£191,274
Total Expenses	£33,146	£33,214	£33,280	£33,386	£33,494	£166,519
Profit Before Tax	£3,754	£4,240	£4,735	£5,580	£6,446	£24,755
Profit After Tax	£3,041	£3,434	£3,835	£4,520	£5,221	£20,052
Change In Property Value	£9	£17,999	£32,129	£42,754	£29,785	£122,676
Net Return	£3,050	£21,433	£35,964	£47,274	£35,007	£142,727
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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