Semi Detached UB6 0 beds 0 baths

Whitton Avenue East, Greenford UB6

London, England · UB6

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-98,044

↘ -30%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 10%After 5 Years

Return On Investment

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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£40,171	£40,212	£40,273	£40,336	£40,410	£201,403
Profit Before Tax	£-20,371	£-20,115	£-19,674	£-19,221	£-18,662	£-98,044
Profit After Tax	£-20,371	£-20,115	£-19,674	£-19,221	£-18,662	£-98,044
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£-20,362	£-20,106	£-674	£14,694	£26,470	£23
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-6%	-6%	0%	5%	8%	0%

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