Flat UB6 4 beds 2 baths

Orchard Gate, Greenford UB6

London, England · UB6

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£1,153

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 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	£31,512	£31,985	£32,784	£33,604	£34,612	£164,497
Total Expenses	£32,329	£32,422	£32,545	£32,671	£32,814	£162,780
Profit Before Tax	£-817	£-437	£240	£933	£1,798	£1,717
Profit After Tax	£-817	£-437	£194	£756	£1,456	£1,153
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£-810	£-430	£13,894	£25,211	£33,999	£71,864
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

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