Flat
UB6
2 beds
1 bath
Oldfield Lane South, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£16,659
↗ 16%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,988 | £21,303 | £21,835 | £22,381 | £23,053 | £109,560 |
| Total Expenses | £17,591 | £17,682 | £17,791 | £17,903 | £18,026 | £88,994 |
| Profit Before Tax | £3,397 | £3,620 | £4,044 | £4,478 | £5,027 | £20,566 |
| Profit After Tax | £2,751 | £2,933 | £3,276 | £3,627 | £4,072 | £16,659 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £2,755 | £2,936 | £9,776 | £15,230 | £19,512 | £50,208 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change