Flat
UB6
3 beds
2 baths
Bakery Walk, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£222,300First YearProfit From Rental Income
£23,987
↗ 11%After 5 Years
Change In Property Value
£68,957
↗ 10%After 5 Years
Return On Investment
42%
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 | £36,732 | £37,283 | £38,215 | £39,170 | £40,346 | £191,746 |
| Total Expenses | £32,176 | £32,277 | £32,413 | £32,553 | £32,713 | £162,132 |
| Profit Before Tax | £4,556 | £5,006 | £5,802 | £6,618 | £7,633 | £29,614 |
| Profit After Tax | £3,690 | £4,055 | £4,699 | £5,360 | £6,182 | £23,987 |
| Change In Property Value | £7 | £7 | £13,360 | £23,848 | £31,735 | £68,957 |
| Net Return | £3,697 | £4,061 | £18,060 | £29,208 | £37,917 | £92,944 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change