Flat
UB6
2 beds
1 bath
Ruislip Road, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£16,365
↗ 16%After 5 Years
Change In Property Value
£33,033
↗ 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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £17,328 | £17,418 | £17,526 | £17,636 | £17,757 | £87,666 |
| Profit Before Tax | £3,336 | £3,556 | £3,972 | £4,400 | £4,940 | £20,203 |
| Profit After Tax | £2,702 | £2,880 | £3,218 | £3,564 | £4,001 | £16,365 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £2,705 | £2,883 | £9,618 | £14,988 | £19,204 | £49,398 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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