Flat UB6 3 beds 1 bath

Teignmouth Gardens, Perivale, Middlesex UB6

London, England · UB6

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£35,156

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£54,711

↗ 10%After 5 Years

Return On Investment

52%

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	£33,840	£34,348	£35,206	£36,086	£37,169	£176,649
Total Expenses	£26,412	£26,509	£26,637	£26,769	£26,920	£133,247
Profit Before Tax	£7,428	£7,839	£8,569	£9,317	£10,249	£43,402
Profit After Tax	£6,017	£6,350	£6,941	£7,547	£8,302	£35,156
Change In Property Value	£5	£5	£10,600	£18,921	£25,179	£54,711
Net Return	£6,022	£6,355	£17,541	£26,468	£33,481	£89,867
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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