Flat 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

£12,848

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

48%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,844	£18,112	£18,564	£19,029	£19,599	£93,148
Total Expenses	£15,290	£15,363	£15,451	£15,541	£15,641	£77,287
Profit Before Tax	£2,554	£2,749	£3,113	£3,487	£3,958	£15,861
Profit After Tax	£2,069	£2,226	£2,522	£2,825	£3,206	£12,848
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£2,072	£2,229	£8,322	£13,178	£16,983	£42,784
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change