Terraced UB6 1 bed 1 bath

Buckingham Avenue, Perivale UB6

London, England · UB6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£13,784

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£39,531

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,208	£14,421	£14,637	£15,003	£15,378	£73,648
Total Expenses	£11,252	£11,285	£11,317	£11,364	£11,412	£56,631
Profit Before Tax	£2,956	£3,136	£3,320	£3,639	£3,966	£17,017
Profit After Tax	£2,395	£2,540	£2,689	£2,948	£3,212	£13,784
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£2,398	£8,340	£13,042	£16,725	£12,810	£53,315
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	19%	14%	59%

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