Detached W7 0 beds 0 baths

Greenford Avenue, Hanwell, London W7

London, England · W7

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£12,440

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£38,850

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,885	£14,093	£14,446	£14,807	£70,911
Total Expenses	£11,038	£11,071	£11,102	£11,148	£11,194	£55,553
Profit Before Tax	£2,642	£2,814	£2,992	£3,298	£3,613	£15,359
Profit After Tax	£2,140	£2,280	£2,423	£2,672	£2,926	£12,440
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£2,143	£7,980	£12,598	£16,211	£12,359	£51,290
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	58%

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