Flat
UB6
1 bed
1 bath
Grenan Square, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£110,475First YearProfit From Rental Income
£-4,257
↘ -4%After 5 Years
Change In Property Value
£35,975
↗ 10%After 5 Years
Return On Investment
29%
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 | £16,032 | £16,272 | £16,679 | £17,096 | £17,609 | £83,689 |
| Total Expenses | £17,430 | £17,500 | £17,584 | £17,669 | £17,763 | £87,946 |
| Profit Before Tax | £-1,398 | £-1,228 | £-904 | £-573 | £-154 | £-4,257 |
| Profit After Tax | £-1,398 | £-1,228 | £-904 | £-573 | £-154 | £-4,257 |
| Change In Property Value | £3 | £3 | £6,970 | £12,442 | £16,556 | £35,975 |
| Net Return | £-1,394 | £-1,224 | £6,066 | £11,869 | £16,402 | £31,718 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change