Flat UB6 3 beds 1 bath

Ennismore Avenue, Greenford UB6

London, England · UB6

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£33,816

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 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	£35,388	£35,919	£36,817	£37,737	£38,869	£184,730
Total Expenses	£28,352	£28,451	£28,584	£28,720	£28,876	£142,982
Profit Before Tax	£7,036	£7,468	£8,233	£9,018	£9,994	£41,748
Profit After Tax	£5,699	£6,049	£6,669	£7,304	£8,095	£33,816
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£5,705	£6,055	£18,169	£27,832	£35,412	£93,172
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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