Flat
UB6
3 beds
2 baths
Bakery Walk, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£222,300First YearProfit From Rental Income
£36,429
↗ 16%After 5 Years
Change In Property Value
£68,957
↗ 10%After 5 Years
Return On Investment
47%
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 | £43,128 | £43,775 | £44,869 | £45,991 | £47,371 | £225,134 |
| Total Expenses | £35,629 | £35,804 | £36,017 | £36,235 | £36,475 | £180,160 |
| Profit Before Tax | £7,499 | £7,971 | £8,852 | £9,756 | £10,895 | £44,974 |
| Profit After Tax | £6,074 | £6,456 | £7,170 | £7,903 | £8,825 | £36,429 |
| Change In Property Value | £7 | £7 | £13,360 | £23,848 | £31,735 | £68,957 |
| Net Return | £6,081 | £6,463 | £20,531 | £31,751 | £40,560 | £105,386 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change