Flat
UB6
0 beds
0 baths
Greenford Road, Greenford, Greater London UB6
London, England · UB6
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-77,372
↘ -36%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
-5%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £29,109 | £29,175 | £29,251 | £29,329 | £29,414 | £146,278 |
| Profit Before Tax | £-15,909 | £-15,777 | £-15,518 | £-15,253 | £-14,916 | £-77,372 |
| Profit After Tax | £-15,909 | £-15,777 | £-15,518 | £-15,253 | £-14,916 | £-77,372 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £-15,902 | £-15,770 | £-2,518 | £7,953 | £15,964 | £-10,273 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 7% | -5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change