Terraced
UB6
3 beds
1 bath
Empire Road, Perivale, Middlesex UB6
London, England · UB6
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£28,068
↗ 16%After 5 Years
Change In Property Value
£74,966
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,952 | £27,356 | £27,767 | £28,461 | £29,172 | £139,708 |
| Total Expenses | £20,890 | £20,943 | £20,994 | £21,074 | £21,156 | £105,056 |
| Profit Before Tax | £6,062 | £6,414 | £6,773 | £7,387 | £8,017 | £34,652 |
| Profit After Tax | £4,910 | £5,195 | £5,486 | £5,983 | £6,493 | £28,068 |
| Change In Property Value | £5 | £10,999 | £19,633 | £26,126 | £18,201 | £74,966 |
| Net Return | £4,916 | £16,194 | £25,119 | £32,110 | £24,695 | £103,034 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change