Flat UB6 2 beds 2 baths

Bakery Walk, Greenford UB6

London, England · UB6

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£15,326

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 10%After 5 Years

Return On Investment

41%

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	£26,940	£27,344	£28,028	£28,728	£29,590	£140,630
Total Expenses	£24,135	£24,221	£24,332	£24,446	£24,575	£121,710
Profit Before Tax	£2,805	£3,123	£3,695	£4,282	£5,015	£18,920
Profit After Tax	£2,272	£2,530	£2,993	£3,468	£4,062	£15,326
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£2,277	£2,534	£12,793	£20,962	£27,341	£65,908
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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