Semi Detached UB6 4 beds 2 baths

Ferrymead Gardens, Greenford UB6

London, England · UB6

Initial Investment

First Year

£208,982First Year

Profit From Rental Income

After 5 Years

£16,489

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£65,029

↗ 10%After 5 Years

Return On Investment

39%

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	£31,488	£31,960	£32,759	£33,578	£34,586	£164,372
Total Expenses	£28,642	£28,701	£28,791	£28,884	£28,996	£144,014
Profit Before Tax	£2,846	£3,260	£3,968	£4,694	£5,590	£20,357
Profit After Tax	£2,305	£2,640	£3,214	£3,802	£4,528	£16,489
Change In Property Value	£6	£6	£12,599	£22,490	£29,927	£65,029
Net Return	£2,312	£2,647	£15,813	£26,292	£34,455	£81,518
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	16%	39%

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