Flat UB6 1 bed 1 bath

Allington Close, Greenford UB6

London, England · UB6

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£12,014

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 10%After 5 Years

Return On Investment

50%

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	£15,816	£16,053	£16,455	£16,866	£17,372	£82,562
Total Expenses	£13,384	£13,456	£13,540	£13,627	£13,722	£67,730
Profit Before Tax	£2,432	£2,598	£2,914	£3,239	£3,650	£14,832
Profit After Tax	£1,970	£2,104	£2,360	£2,623	£2,956	£12,014
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£1,972	£2,107	£7,261	£11,370	£14,596	£37,305
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change