Flat
UB6
2 beds
1 bath
William Perkin Court, 1089 Greenford Road, Greenford, Greater London UB6
London, England · UB6
View property listing
Initial Investment
£124,650First YearProfit From Rental Income
£8,457
↗ 7%After 5 Years
Change In Property Value
£53,026
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,892 | £18,160 | £18,433 | £18,894 | £19,366 | £92,745 |
| Total Expenses | £16,305 | £16,382 | £16,450 | £16,538 | £16,628 | £82,304 |
| Profit Before Tax | £1,587 | £1,778 | £1,982 | £2,355 | £2,738 | £10,441 |
| Profit After Tax | £1,285 | £1,440 | £1,606 | £1,908 | £2,218 | £8,457 |
| Change In Property Value | £4 | £7,780 | £13,887 | £18,480 | £12,875 | £53,026 |
| Net Return | £1,289 | £9,220 | £15,493 | £20,388 | £15,092 | £61,483 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change