Flat UB6 1 bed 1 bath

Grenan Square, Greenford UB6

London, England · UB6

Initial Investment

First Year

£110,475First Year

Profit From Rental Income

After 5 Years

£17,994

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£35,975

↗ 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	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£18,827	£18,924	£19,040	£19,159	£19,289	£95,239
Profit Before Tax	£3,673	£3,914	£4,369	£4,835	£5,424	£22,215
Profit After Tax	£2,975	£3,170	£3,539	£3,916	£4,394	£17,994
Change In Property Value	£3	£3	£6,970	£12,442	£16,556	£35,975
Net Return	£2,979	£3,174	£10,509	£16,358	£20,950	£53,969
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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