Semi Detached
UB6
0 beds
0 baths
Whitton Avenue East, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£11,916
↗ 4%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
34%
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 | £43,800 | £44,457 | £45,568 | £46,708 | £48,109 | £228,642 |
| Total Expenses | £42,571 | £42,648 | £42,770 | £42,895 | £43,046 | £213,931 |
| Profit Before Tax | £1,229 | £1,809 | £2,798 | £3,812 | £5,063 | £14,711 |
| Profit After Tax | £995 | £1,465 | £2,266 | £3,088 | £4,101 | £11,916 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £1,005 | £1,474 | £21,267 | £37,004 | £49,233 | £109,983 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 15% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change