Flat UB6 1 bed 1 bath

Research House, Fraser Road, Perivale, Middlesex UB6

London, England · UB6

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£1,770

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£32,034

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,812	£10,974	£11,139	£11,417	£11,703	£56,045
Total Expenses	£10,642	£10,709	£10,766	£10,836	£10,907	£53,859
Profit Before Tax	£170	£266	£373	£582	£796	£2,186
Profit After Tax	£137	£215	£302	£471	£645	£1,770
Change In Property Value	£2	£4,700	£8,390	£11,164	£7,778	£32,034
Net Return	£140	£4,915	£8,692	£11,635	£8,422	£33,804
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change