Semi Detached
UB6
4 beds
4 baths
Selborne Gardens, Perivale, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£27,491
↗ 12%After 5 Years
Change In Property Value
£92,694
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,284 | £31,753 | £32,230 | £33,035 | £33,861 | £162,163 |
| Total Expenses | £25,507 | £25,567 | £25,625 | £25,716 | £25,809 | £128,224 |
| Profit Before Tax | £5,777 | £6,186 | £6,605 | £7,320 | £8,052 | £33,940 |
| Profit After Tax | £4,679 | £5,011 | £5,350 | £5,929 | £6,522 | £27,491 |
| Change In Property Value | £7 | £13,600 | £24,276 | £32,305 | £22,506 | £92,694 |
| Net Return | £4,686 | £18,611 | £29,626 | £38,234 | £29,028 | £120,185 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change