Flat
UB6
3 beds
1 bath
Whitton Avenue West, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£35,652
↗ 18%After 5 Years
Change In Property Value
£61,932
↗ 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 | £36,924 | £37,478 | £38,415 | £39,375 | £40,556 | £192,748 |
| Total Expenses | £29,495 | £29,597 | £29,733 | £29,873 | £30,034 | £148,733 |
| Profit Before Tax | £7,429 | £7,881 | £8,681 | £9,502 | £10,522 | £44,015 |
| Profit After Tax | £6,017 | £6,384 | £7,032 | £7,696 | £8,523 | £35,652 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £6,023 | £6,390 | £19,031 | £29,115 | £37,025 | £97,584 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change