Flat
UB6
1 bed
1 bath
Hendren Close, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-6,186
↘ -8%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
25%
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 | £11,040 | £11,206 | £11,486 | £11,773 | £12,126 | £57,630 |
| Total Expenses | £12,626 | £12,689 | £12,760 | £12,832 | £12,910 | £63,816 |
| Profit Before Tax | £-1,586 | £-1,483 | £-1,274 | £-1,059 | £-784 | £-6,186 |
| Profit After Tax | £-1,586 | £-1,483 | £-1,274 | £-1,059 | £-784 | £-6,186 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £-1,584 | £-1,481 | £3,526 | £7,509 | £10,618 | £18,589 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change