Flat
UB6
2 beds
1 bath
Ruislip Road, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-4,963
↘ -5%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
28%
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 | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £15,725 | £15,792 | £15,871 | £15,952 | £16,041 | £79,381 |
| Profit Before Tax | £-1,469 | £-1,322 | £-1,040 | £-750 | £-382 | £-4,963 |
| Profit After Tax | £-1,469 | £-1,322 | £-1,040 | £-750 | £-382 | £-4,963 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-1,466 | £-1,319 | £5,160 | £10,317 | £14,345 | £27,038 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change