Semi Detached UB6 4 beds 2 baths

Pembroke Road, Greenford UB6

London, England · UB6

Initial Investment

First Year

£215,982First Year

Profit From Rental Income

After 5 Years

£17,112

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£67,093

↗ 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	£32,496	£32,983	£33,808	£34,653	£35,693	£169,634
Total Expenses	£29,536	£29,597	£29,690	£29,785	£29,900	£148,508
Profit Before Tax	£2,960	£3,387	£4,118	£4,868	£5,793	£21,126
Profit After Tax	£2,397	£2,743	£3,336	£3,943	£4,692	£17,112
Change In Property Value	£6	£6	£12,999	£23,204	£30,877	£67,093
Net Return	£2,404	£2,750	£16,335	£27,147	£35,570	£84,205
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	16%	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