Flat UB6 2 beds 1 bath

Oldfield Lane North, Greenford UB6

London, England · UB6

Initial Investment

First Year

£55,900First Year

Profit From Rental Income

After 5 Years

£5,086

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£18,891

↗ 10%After 5 Years

Return On Investment

43%

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	£11,820	£11,997	£12,297	£12,605	£12,983	£61,702
Total Expenses	£10,923	£10,997	£11,081	£11,166	£11,256	£55,423
Profit Before Tax	£897	£1,000	£1,217	£1,439	£1,726	£6,279
Profit After Tax	£727	£810	£985	£1,166	£1,398	£5,086
Change In Property Value	£2	£2	£3,660	£6,533	£8,694	£18,891
Net Return	£729	£812	£4,646	£7,699	£10,092	£23,977
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	43%

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