Flat
UB6
3 beds
1 bath
Northolt Gardens, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£-1,437
↘ -1%After 5 Years
Change In Property Value
£53,163
↗ 10%After 5 Years
Return On Investment
31%
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 | £23,688 | £24,043 | £24,644 | £25,261 | £26,018 | £123,655 |
| Total Expenses | £24,801 | £24,883 | £24,986 | £25,092 | £25,210 | £124,972 |
| Profit Before Tax | £-1,113 | £-840 | £-342 | £169 | £808 | £-1,317 |
| Profit After Tax | £-1,113 | £-840 | £-342 | £169 | £689 | £-1,437 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £-1,108 | £-834 | £9,959 | £18,555 | £25,155 | £51,726 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change