Terraced UB4 1 bed 1 bath

Glencoe Road, Yeading UB4

London, England · UB4

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£5,996

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

39%

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	£15,432	£15,663	£16,055	£16,456	£16,950	£80,557
Total Expenses	£14,541	£14,575	£14,625	£14,676	£14,737	£73,155
Profit Before Tax	£891	£1,088	£1,430	£1,780	£2,214	£7,402
Profit After Tax	£722	£881	£1,158	£1,442	£1,793	£5,996
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£725	£884	£7,458	£12,687	£16,758	£38,513
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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