Flat UB6 2 beds 2 baths

Dacre Close, Greenford UB6

London, England · UB6

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£16,659

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,591	£17,682	£17,791	£17,903	£18,026	£88,994
Profit Before Tax	£3,397	£3,620	£4,044	£4,478	£5,027	£20,566
Profit After Tax	£2,751	£2,933	£3,276	£3,627	£4,072	£16,659
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,755	£2,936	£9,776	£15,230	£19,512	£50,208
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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