Flat
UB6
1 bed
1 bath
Wicket Road, Perivale, Greenford UB6
London, England · UB6
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£663
↗ 1%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,660 | £9,805 | £9,952 | £10,201 | £10,456 | £50,073 |
| Total Expenses | £9,723 | £9,787 | £9,843 | £9,910 | £9,978 | £49,240 |
| Profit Before Tax | £-63 | £18 | £109 | £291 | £478 | £833 |
| Profit After Tax | £-63 | £14 | £88 | £236 | £387 | £663 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £-61 | £4,214 | £7,585 | £10,212 | £7,337 | £29,289 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change