Terraced UB6 3 beds 1 bath

Melrose Close, Greenford UB6

London, England · UB6

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£10,637

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 10%After 5 Years

Return On Investment

38%

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	£24,252	£24,616	£25,231	£25,862	£26,638	£126,599
Total Expenses	£22,564	£22,612	£22,684	£22,759	£22,847	£113,466
Profit Before Tax	£1,688	£2,004	£2,547	£3,103	£3,791	£13,132
Profit After Tax	£1,367	£1,623	£2,063	£2,514	£3,071	£10,637
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£1,372	£1,628	£11,963	£20,186	£26,587	£61,735
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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