Flat
UB6
4 beds
2 baths
Pembroke Road, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£49,130
↗ 21%After 5 Years
Change In Property Value
£72,255
↗ 10%After 5 Years
Return On Investment
52%
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 | £44,688 | £45,358 | £46,492 | £47,655 | £49,084 | £233,277 |
| Total Expenses | £34,239 | £34,352 | £34,509 | £34,669 | £34,854 | £172,624 |
| Profit Before Tax | £10,449 | £11,006 | £11,984 | £12,986 | £14,230 | £60,654 |
| Profit After Tax | £8,463 | £8,915 | £9,707 | £10,518 | £11,526 | £49,130 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £8,470 | £8,922 | £23,706 | £35,507 | £44,779 | £121,384 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change