Semi Detached
UB6
5 beds
2 baths
Greenford Road, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£254,500First YearProfit From Rental Income
£20,343
↗ 8%After 5 Years
Change In Property Value
£78,454
↗ 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 | £37,992 | £38,562 | £39,526 | £40,514 | £41,729 | £198,323 |
| Total Expenses | £34,452 | £34,521 | £34,628 | £34,738 | £34,870 | £173,208 |
| Profit Before Tax | £3,540 | £4,041 | £4,898 | £5,776 | £6,860 | £25,115 |
| Profit After Tax | £2,867 | £3,273 | £3,967 | £4,679 | £5,556 | £20,343 |
| Change In Property Value | £8 | £8 | £15,200 | £27,133 | £36,106 | £78,454 |
| Net Return | £2,875 | £3,281 | £19,168 | £31,811 | £41,662 | £98,797 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change