Flat UB6 4 beds 2 baths

Ferrymead Gardens, Greenford UB6

London, England · UB6

Initial Investment

First Year

£208,982First Year

Profit From Rental Income

After 5 Years

£43,344

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£65,029

↗ 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	£40,212	£40,815	£41,836	£42,881	£44,168	£209,912
Total Expenses	£31,014	£31,121	£31,266	£31,414	£31,586	£156,401
Profit Before Tax	£9,198	£9,694	£10,570	£11,467	£12,582	£53,511
Profit After Tax	£7,450	£7,852	£8,562	£9,288	£10,192	£43,344
Change In Property Value	£6	£6	£12,599	£22,490	£29,927	£65,029
Net Return	£7,456	£7,859	£21,161	£31,778	£40,119	£108,373
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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