Terraced UB6 3 beds 1 bath

Northolt Gardens, Greenford UB6

London, England · UB6

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£11,168

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£53,163

↗ 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	£25,236	£25,615	£26,255	£26,911	£27,719	£131,735
Total Expenses	£23,456	£23,506	£23,580	£23,657	£23,748	£117,947
Profit Before Tax	£1,780	£2,109	£2,675	£3,254	£3,970	£13,788
Profit After Tax	£1,442	£1,708	£2,166	£2,636	£3,216	£11,168
Change In Property Value	£5	£5	£10,300	£18,386	£24,466	£53,163
Net Return	£1,447	£1,713	£12,467	£21,022	£27,682	£64,331
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