Semi Detached UB6 3 beds 1 bath

Braund Avenue, Greenford UB6

London, England · UB6

Initial Investment

First Year

£194,982First Year

Profit From Rental Income

After 5 Years

£15,336

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£60,900

↗ 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	£29,496	£29,938	£30,687	£31,454	£32,398	£153,973
Total Expenses	£26,856	£26,912	£26,997	£27,085	£27,190	£135,039
Profit Before Tax	£2,640	£3,027	£3,690	£4,369	£5,208	£18,934
Profit After Tax	£2,139	£2,452	£2,989	£3,539	£4,218	£15,336
Change In Property Value	£6	£6	£11,799	£21,062	£28,027	£60,900
Net Return	£2,144	£2,458	£14,788	£24,601	£32,245	£76,236
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	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